22.4%Equity IRR (base)
1.6×Senior DSCR (avg)
USD 1.9MEBITDA, year 5
10 yrsInvestment horizon

Investment thesis

Five reasons this crowds in commercial capital.

01

Import substitution

Zimbabwe imports more than USD 18 million of processed tomato products annually. Mutomato displaces a meaningful share at delivered cost — a hard-currency margin moat.

02

Captive solar

Energy is the largest opex line in any processing plant. A 500 kW solar-plus-storage asset insulates the business from grid instability and tariff escalation.

03

Locked-in supply

Fifteen hundred contracted outgrowers under fixed-price forwards de-risk feedstock volume and price across the agronomic cycle.

04

Demonstrable additionality

No commercial bank in Zimbabwe is currently financing similar-scale solar-integrated processing plants. The transaction is genuinely catalytic.

05

Exit optionality

Strategic agri-processors, regional consolidators and impact secondaries provide multiple credible exit routes by year seven.

06

Gender & climate dual-listed

Eligible for 2X Challenge Level 2 reporting and Paris-aligned classification — a rare combination at this transaction size.

Capital stack

USD 4.5M, institutionally structured.

A blended structure that pairs concessional and senior tranches with sponsor and catalytic equity — sized to deliver additionality whilst preserving pari passu protections for commercial participants.

15%
20%
18%
17%
12%
10%
8%
TrancheSourceInstrumentUSD%Status
Sponsor equityAfroglobal Trade LTDCommon675,00015%Committed
Senior debtNorfundSenior loan900,00020%Pipeline
Senior debtBritish International InvestmentSenior loan810,00018%Pipeline
MezzanineFMOSubordinated765,00017%Pipeline
Climate concessionalSEFA / AfDBConcessional loan540,00012%Applied
Catalytic grantAECFPerformance grant450,00010%Applied
Climate co-financeGEFGrant360,0008%Applied

Returns & coverage

Coverage headroom across the ten-year horizon.

Senior DSCR by year

Yr 21.10×
Yr 31.40×
Yr 41.55×
Yr 51.70×
Yr 61.80×
Yr 71.90×

Returns by scenario

Downside14.2%
Base22.4%
Upside28.7%
NPV @ 12%USD 2.1M
Payback5.2 yrs
EBITDA mgn (Yr 5)24.0%

Use of proceeds

Where the USD 4.5M goes.

CategoryDescriptionUSD% of total
Processing plantItalian-spec line, civils, MEP, commissioning2,025,00045%
Solar & storage500 kW PV, 1.2 MWh battery, BoS, racking810,00018%
Outgrower programmeInput finance, drip kits, extension, MIS540,00012%
Land & site worksAcquisition, perimeter, access road, water360,0008%
Working capitalFirst-season raw material, packaging, payroll450,00010%
Contingency & DSRA10% contingency + debt-service reserve315,0007%
Total4,500,000100%

Risk & mitigation

Identified, priced and mitigated.

FX & macroeconomic

USD-denominated revenues from regional offtake and import-substitution pricing hedge against ZWL volatility. Hard-currency reserves held offshore.

Feedstock supply

Diversified across 1,500 outgrowers and three cooperatives. Drip irrigation and weather-indexed insurance buffer drought risk.

Power & energy

500 kW captive solar with battery autonomy plus grid fallback. Diesel genset as final tier of redundancy during commissioning.

Offtake & market

LoIs in place with two regional supermarket chains and one institutional offtaker. Export gateway via Beira and Beitbridge.

Construction

Fixed-price EPC with reputable Italian-Zimbabwean consortium. Ten per cent contingency and liquidated-damages provisions.

Political & regulatory

MIGA political-risk insurance under negotiation. ZIDA project status confers tax holidays and customs concessions.

Qualified investors

Open the data room.

Information memorandum, audited financials, financial model, ESAP, feasibility study and term sheet drafts available under NDA.

Request the data room projects@afroglobaltrade.com