# Question: Flowmaster Forge Inc is a designer and manufacturer of industrial

Flowmaster Forge Inc. is a designer and manufacturer of industrial air-handling equipment that is a wholly owned subsidiary of Howden Industrial Inc. Howden is interested in selling Flowmaster to an investment group formed by company CFO Gary Burton.

Burton prepared a set of financial projections for Flowmaster under the new ownership. For the first year of operations, firm revenues were estimated to be $ 160 million, variable and fixed operating expenses (excluding depreciation expense) were projected to be $ 80 million, and depreciation expense was estimated to be $ 15 million. Revenues and expenses were projected to grow at a rate of 4% per year in perpetuity. Flowmaster currently has $ 125 million in debt outstanding that carries an interest rate of 6%. The debt trades at par (i. e., at a price equal to its face value). The investment group intends to keep the debt outstanding after the acquisition is completed, and the level of debt is expected to grow by the same 4% rate as firm revenues.

Projected Income statements for the first three years of operation of Flowmaster following the acquisition are as follows: Pro Forma

Property, plant, and equipment grow at the same rate as revenues so that depreciation expenses grow at 4% per year.The initial debt level of $ 125 million is assumed to grow with firm assets at a rate of 4% per year. Burton anticipates that efficiency gains can be implemented that will allow Flowmaster to reduce its needs for net working capital. Currently, Flowmaster has net working capital equal to 30% of anticipated revenues for year 1. He estimates that, for year 1, the firm’s net working capital can be reduced to 25% of year 2 revenues, then 20% of revenues for all subsequent years. Estimated net working capital for years 1 through 3 is as follows:

To sustain the firm’s expected revenue growth; Burton estimates that annual capital expenditures that equal the firm’s annual depreciation expense will be required. Burton has been thinking for some time about whether to use Howden’s corporate cost of capital of 9% to value Flowmaster and has come to the conclusion that an in-dependent estimate should be made. To make the estimate, he collected the following information on the betas and leverage ratios for three publicly traded firms with manufacturing operations that are very similar to Flowmaster’s.

a. Calculate the unlevered cash flows (i. e., the firm FCFs for Flowmaster for years 1 to 3).

b. Calculate the unlevered cost of equity capital for Flowmaster. The risk-free rate of interest is 4.5% and the market risk premium is estimated to be 6%.

c. Calculate the value of Flowmaster’s unlevered business.

d. What is the value of Flowmaster’s interest tax savings, based on the assumption that the $ 125 million in debt remains outstanding (i. e., the investment group assumes the debt obligation) and that the firm’s debt and consequently its interest expenses grow at the same rate as revenues?

e. What is your estimate of the enterprise value of Flowmaster based on your analysis in Problem 9-13(a) to (d)? How much is the equity of the firm worth today, assuming the $ 125 million in debt remains outstanding?

f. In conversations with the investment banker who was helping the investment group finance the purchase, Burton learned that Flowmaster has sufficient debt capacity to issue additional debt that would have a subordinate claim to the present debt holders and that would carry an 8.5% rate. The amount of new debt is constrained by the need to maintain an interest coverage ratio ( i. e., earnings before interest and taxes divided by interest expense) of five to one. Assuming that Flowmaster’s $ 125 million of 6% senior debt remains in place ( and grows at a rate of 4% per year going forward), what is the maximum amount of subordinated debt that can be is-sued to help finance the purchase of Flowmaster?

Burton prepared a set of financial projections for Flowmaster under the new ownership. For the first year of operations, firm revenues were estimated to be $ 160 million, variable and fixed operating expenses (excluding depreciation expense) were projected to be $ 80 million, and depreciation expense was estimated to be $ 15 million. Revenues and expenses were projected to grow at a rate of 4% per year in perpetuity. Flowmaster currently has $ 125 million in debt outstanding that carries an interest rate of 6%. The debt trades at par (i. e., at a price equal to its face value). The investment group intends to keep the debt outstanding after the acquisition is completed, and the level of debt is expected to grow by the same 4% rate as firm revenues.

Projected Income statements for the first three years of operation of Flowmaster following the acquisition are as follows: Pro Forma

Property, plant, and equipment grow at the same rate as revenues so that depreciation expenses grow at 4% per year.The initial debt level of $ 125 million is assumed to grow with firm assets at a rate of 4% per year. Burton anticipates that efficiency gains can be implemented that will allow Flowmaster to reduce its needs for net working capital. Currently, Flowmaster has net working capital equal to 30% of anticipated revenues for year 1. He estimates that, for year 1, the firm’s net working capital can be reduced to 25% of year 2 revenues, then 20% of revenues for all subsequent years. Estimated net working capital for years 1 through 3 is as follows:

To sustain the firm’s expected revenue growth; Burton estimates that annual capital expenditures that equal the firm’s annual depreciation expense will be required. Burton has been thinking for some time about whether to use Howden’s corporate cost of capital of 9% to value Flowmaster and has come to the conclusion that an in-dependent estimate should be made. To make the estimate, he collected the following information on the betas and leverage ratios for three publicly traded firms with manufacturing operations that are very similar to Flowmaster’s.

a. Calculate the unlevered cash flows (i. e., the firm FCFs for Flowmaster for years 1 to 3).

b. Calculate the unlevered cost of equity capital for Flowmaster. The risk-free rate of interest is 4.5% and the market risk premium is estimated to be 6%.

c. Calculate the value of Flowmaster’s unlevered business.

d. What is the value of Flowmaster’s interest tax savings, based on the assumption that the $ 125 million in debt remains outstanding (i. e., the investment group assumes the debt obligation) and that the firm’s debt and consequently its interest expenses grow at the same rate as revenues?

e. What is your estimate of the enterprise value of Flowmaster based on your analysis in Problem 9-13(a) to (d)? How much is the equity of the firm worth today, assuming the $ 125 million in debt remains outstanding?

f. In conversations with the investment banker who was helping the investment group finance the purchase, Burton learned that Flowmaster has sufficient debt capacity to issue additional debt that would have a subordinate claim to the present debt holders and that would carry an 8.5% rate. The amount of new debt is constrained by the need to maintain an interest coverage ratio ( i. e., earnings before interest and taxes divided by interest expense) of five to one. Assuming that Flowmaster’s $ 125 million of 6% senior debt remains in place ( and grows at a rate of 4% per year going forward), what is the maximum amount of subordinated debt that can be is-sued to help finance the purchase of Flowmaster?

**View Solution:**## Answer to relevant Questions

Setting: It is early January 2015. As the chief financial officer of TM Toys Inc., you are evaluating a strategic acquisition of Toy Co. Inc. (the “target”). Industry Overview: The toys-and-games industry consists of a ...The Owner of Big Boy Flea Market (BBFM), Lewis Redding, passed away on December 30, 2014. His 100% ownership interest in BBFM became part of his estate, on which his heirs must pay estate taxes. The IRS has hired a valuation ...Chariot. com needs $ 500,000 in venture capital to bring a new Internet messaging service to market. The firm’s management has approached Route 128 Ventures, a venture capital firm located in the high- tech startup mecca ...Patterson Farms grows corn used in the production of ethanol, which is used as a gasoline additive. Each year, the firm plants thou-sands of acres of corn, which is eventually harvested and sold to ethanol plants. How can ...Huntsman Chemical is a relatively small chemical company located in Port Arthur, Texas. The firm’s management is contemplating its first international investment, which involves the construction of a petrochemical plant in ...Post your question