Optimal Financing Structure For A Coal Hauling Road Project: A Comparative Analysis Of Corporate Finance And Project Finance At Pt Atlas Resources Tbk

(1) * Vinsensius Paul Goodman Mail (Institut Teknologi Bandung, Indonesia)
(2) Ana Noveria Mail (Institut Teknologi Bandung, Indonesia)
*corresponding author

Abstract


The thesis discusses the strategic financing dilemma of the H3 Segment Hauling Road Project at PT Atlas Resources Tbk, which is considered vital to eliminate dependence on third-party roads. The issue lies in deciding between funding the project using internal resources under Corporate Finance or using external resources through the implementation of Project Finance with a Build-Operate-Transfer (BOT) scheme in a private-to-private partnership. Accordingly, this research applies the financial valuation and risk analysis, and then compares the results to determine which scenario is better at providing a superior risk-adjusted value to the company.  The study applies a quantitative method, with capital budgeting techniques as the main analytical tool. The analysis is made on the foundation of Discounted Cash Flow (DCF) valuation, which is complemented by sensitivity analysis, scenario analysis, and Monte Carlo simulation. The results confirm the financial feasibility of both scenarios. Corporate Finance scenario gives a higher Net Present Value (NPV) of Rp 1,243 billion and an Internal Rate of Return (IRR) of 48,33%. On the other side, Project Finance (BOT) scenario offers a slightly lower NPV of Rp 1,183 billion, but provides risk isolation by managing construction and operational risks to the SPV.  The research concludes that the Project Finance (BOT) system is the best option. The difference in financial value (about 4,8%) is considered as a trade-off for the benefits of risk segregation at the project level, which enhances the parent company’s financial flexibility and limits its exposure to project-specific risks. It is therefore recommended that PT Atlas Resources Tbk proceed with the BOT model as there should be a properly organized concession agreement on transfer of the assets.

Keywords


Project Finance, Corporate Finance, Build-Operate-Transfer, Financing Structure, Risk Analysis

   

DOI

https://doi.org/10.47679/jrssh.v6i1.536
      

Article metrics

10.47679/jrssh.v6i1.536 Abstract views : 0

   

Cite

   

References


Abdel Sabour, S. A., & Wood, G. (2007). Project evaluation of energy investments under uncertainty: A real options approach. Mining Technology, 116(1), 1–9.

Atlas Resources. (2024). Annual report 2024. PT Atlas Resources Tbk.

Atlas Resources. (2025, October 27). Public disclosure: Plan for capital increase without pre-emptive rights (PMTHMETD). PT Atlas Resources Tbk.

Bank Indonesia. (n.d.). Statistik inflasi Indonesia: Indeks Harga Konsumen (IHK). Retrieved January 2026, from https://www.bi.go.id

Borgonovo, E., & Plischke, E. (2016). Sensitivity analysis: A review of recent advances. European Journal of Operational Research, 248(3), 869–887.

Brealey, R. A., Myers, S. C., & Allen, F. (2020). Principles of corporate finance (13th ed.). McGraw Hill.

Canadian Institute of Mining, Metallurgy and Petroleum. (2019). CIMVAL Code for the valuation of mineral properties. CIM.

Chopra, S., & Meindl, P. (2020). Supply chain management: Strategy, planning, and operation (7th ed.). Pearson.

Damodaran, A. (2025). Country risk and equity risk premiums. Stern School of Business, New York University. Retrieved January 2026, from https://pages.stern.nyu.edu/~adamodar/

Damodaran, A. (2025). Investment valuation: Tools and techniques for determining the value of any asset (4th ed.). Wiley.

EDHECinfra. (2018). Unlisted infrastructure asset pricing and performance. EDHEC Infrastructure Institute.

Esty, B. C. (2004). Why study large projects? An introduction to research on project finance. European Financial Management, 10(2), 213–224.

European Commission. (2014). Guide to cost-benefit analysis of investment projects: Economic appraisal tool for cohesion policy 2014–2020. Publications Office of the European Union.

Fama, E. F., & French, K. R. (2002). Testing trade-off and pecking order predictions about dividends and debt. Review of Financial Studies, 15(1), 1–33.

Gatti, S. (2024). Project finance in theory and practice: Designing, structuring, and financing private and public projects (4th ed.). Academic Press.

Graham, J. R., & Harvey, C. R. (2001). The theory and practice of corporate finance: Evidence from the field. Journal of Financial Economics, 60(2–3), 187–243.

Humphreys, D. (2019). The remaking of the mining industry (2nd ed.). Palgrave Macmillan.

Indonesia Stock Exchange. (2025). Indonesia government bond yield curve (IGSYC). Retrieved January 2026, from https://www.idx.co.id

Kodukula, P., & Papudesu, C. (2006). Project valuation using real options: A practitioner’s guide. J. Ross Publishing.

Modigliani, F., & Miller, M. H. (1958). The cost of capital, corporation finance and the theory of investment. American Economic Review, 48(3), 261–297.

Novak Pintari?, Z., & Kravanja, Z. (2017). Selection of the most profitable projects using the DCF and MILP methods. Chemical Engineering Research and Design, 117, 267–281.

Otoritas Jasa Keuangan. (2025). Statistik perbankan Indonesia: Suku bunga dasar kredit. Retrieved January 2026, from https://www.ojk.go.id

Republic of Indonesia. (2021). Undang-Undang Nomor 7 Tahun 2021 tentang Harmonisasi Peraturan Perpajakan [Law No. 7 of 2021 on Harmonisation of Tax Regulations].

Robert, C. P., & Casella, G. (2013). Monte Carlo statistical methods (2nd ed.). Springer.

Saltelli, A., Ratto, M., Andres, T., Campolongo, F., Cariboni, J., Gatelli, D., Saisana, M., & Tarantola, S. (2019). Global sensitivity analysis: The primer. Wiley.

Schoemaker, P. J. H. (1995). Scenario planning: A tool for strategic thinking. Sloan Management Review, 36(2), 25–40.

Selto, F. H. (2020). Quantifying financial risk with Monte Carlo simulations (Applied Research Note). University of Colorado, Boulder. SSRN Working Paper No. 3542020.

Vose Software. (2025). ModelRisk user guide: Monte Carlo simulation for Excel. Retrieved January 2026, from https://www.vosesoftware.com

Yescombe, E. R. (2013). Principles of project finance (2nd ed.). Academic Press.

Zutter, C. J., & Smart, S. B. (2019). Principles of managerial finance (15th ed.). Pearson.


Refbacks

  • There are currently no refbacks.


Copyright (c) 2026 Vinsensius Paul Goodman, Ana Noveria

Creative Commons License
This work is licensed under a Creative Commons Attribution 4.0 International License.

______________________________________________________________________________________________

Journal of Research in Social Science And Humanities

Published by Utan Kayu Publishing

Lucky Arya Residence 2 No. 18
Jalan HOS. Cokroaminoto Kab. Pringsewu
Lampung - Indonesia, Postal code 35373

Email: jurnal.jrssh@gmail.com