4. Sirius Technologies, a manufacturer of personal digital assistants (PDAs), is looking to acquire Leonid Corporation,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
4. Sirius Technologies, a manufacturer of personal digital assistants (PDAs), is looking to acquire Leonid Corporation, a weaker competitor. Sirius believes Leonid's PDAs are of inferior quality, but is optimistic about a technology being developed by Leonid that would allow PDAs to measure human body temperatures and pulse rates. Sirius estimates the present value of cash flows from this new technology to be $388 million. Leonid is roughly eight months away from bringing this new technology to market. To launch the product, Sirius would need to spend approximately $272 million. The CFO of Sirius has qualms about the Leonid acquisition. He believes that while the new technology could give Sirius a first-mover advantage, it is not sophisticated enough and will be easily replicated/improved upon by competitors. Accordingly, he thinks the projected $871 million in cash flows may have a standard deviation of as much as 90 percent. If the current risk-free rate is 4.5 percent, what would be the value of this new technology to Sirius? (15%) 5. Refer to problem 4. Leonid wants Sirius to pay $270 million for the company. The CFO of Sirius believes that revenue synergies will be insignificant, while cost synergies will be merely $8 million a year. Here is a forecast of Leonid's financial performance, excluding the new technology: Revenue Cost of goods sold and operating expenses Operating income Taxes Net income Other items Capex Depreciation Change in working capital Year 1 $58.00 51.62 $6.38 2.23 $4.15 1.74 (2.32) Year 2 $75.40 67.86 $7.54 2.64 $4.90 2.26 (3.02) Year 3 $90.48 82.34 $8.14 2.85 $5.29 (20.00) 2.71 (3.62) Year 4 $99.53 92.56 $6.97 2.44 $4.53 2.99 (3.98) Year 5 $104.50 97.19 $7.31 2.56 $4.75 3.14 (4.18) Assuming a tax rate of 35 percent, discount rate of 12 percent, and inflation of 2.5 percent, is Leonid worth $270 million to Sirius? (20%) 4. Sirius Technologies, a manufacturer of personal digital assistants (PDAs), is looking to acquire Leonid Corporation, a weaker competitor. Sirius believes Leonid's PDAs are of inferior quality, but is optimistic about a technology being developed by Leonid that would allow PDAs to measure human body temperatures and pulse rates. Sirius estimates the present value of cash flows from this new technology to be $388 million. Leonid is roughly eight months away from bringing this new technology to market. To launch the product, Sirius would need to spend approximately $272 million. The CFO of Sirius has qualms about the Leonid acquisition. He believes that while the new technology could give Sirius a first-mover advantage, it is not sophisticated enough and will be easily replicated/improved upon by competitors. Accordingly, he thinks the projected $871 million in cash flows may have a standard deviation of as much as 90 percent. If the current risk-free rate is 4.5 percent, what would be the value of this new technology to Sirius? (15%) 5. Refer to problem 4. Leonid wants Sirius to pay $270 million for the company. The CFO of Sirius believes that revenue synergies will be insignificant, while cost synergies will be merely $8 million a year. Here is a forecast of Leonid's financial performance, excluding the new technology: Revenue Cost of goods sold and operating expenses Operating income Taxes Net income Other items Capex Depreciation Change in working capital Year 1 $58.00 51.62 $6.38 2.23 $4.15 1.74 (2.32) Year 2 $75.40 67.86 $7.54 2.64 $4.90 2.26 (3.02) Year 3 $90.48 82.34 $8.14 2.85 $5.29 (20.00) 2.71 (3.62) Year 4 $99.53 92.56 $6.97 2.44 $4.53 2.99 (3.98) Year 5 $104.50 97.19 $7.31 2.56 $4.75 3.14 (4.18) Assuming a tax rate of 35 percent, discount rate of 12 percent, and inflation of 2.5 percent, is Leonid worth $270 million to Sirius? (20%) 4. Sirius Technologies, a manufacturer of personal digital assistants (PDAs), is looking to acquire Leonid Corporation, a weaker competitor. Sirius believes Leonid's PDAs are of inferior quality, but is optimistic about a technology being developed by Leonid that would allow PDAs to measure human body temperatures and pulse rates. Sirius estimates the present value of cash flows from this new technology to be $388 million. Leonid is roughly eight months away from bringing this new technology to market. To launch the product, Sirius would need to spend approximately $272 million. The CFO of Sirius has qualms about the Leonid acquisition. He believes that while the new technology could give Sirius a first-mover advantage, it is not sophisticated enough and will be easily replicated/improved upon by competitors. Accordingly, he thinks the projected $871 million in cash flows may have a standard deviation of as much as 90 percent. If the current risk-free rate is 4.5 percent, what would be the value of this new technology to Sirius? (15%) 5. Refer to problem 4. Leonid wants Sirius to pay $270 million for the company. The CFO of Sirius believes that revenue synergies will be insignificant, while cost synergies will be merely $8 million a year. Here is a forecast of Leonid's financial performance, excluding the new technology: Revenue Cost of goods sold and operating expenses Operating income Taxes Net income Other items Capex Depreciation Change in working capital Year 1 $58.00 51.62 $6.38 2.23 $4.15 1.74 (2.32) Year 2 $75.40 67.86 $7.54 2.64 $4.90 2.26 (3.02) Year 3 $90.48 82.34 $8.14 2.85 $5.29 (20.00) 2.71 (3.62) Year 4 $99.53 92.56 $6.97 2.44 $4.53 2.99 (3.98) Year 5 $104.50 97.19 $7.31 2.56 $4.75 3.14 (4.18) Assuming a tax rate of 35 percent, discount rate of 12 percent, and inflation of 2.5 percent, is Leonid worth $270 million to Sirius? (20%) 4. Sirius Technologies, a manufacturer of personal digital assistants (PDAs), is looking to acquire Leonid Corporation, a weaker competitor. Sirius believes Leonid's PDAs are of inferior quality, but is optimistic about a technology being developed by Leonid that would allow PDAs to measure human body temperatures and pulse rates. Sirius estimates the present value of cash flows from this new technology to be $388 million. Leonid is roughly eight months away from bringing this new technology to market. To launch the product, Sirius would need to spend approximately $272 million. The CFO of Sirius has qualms about the Leonid acquisition. He believes that while the new technology could give Sirius a first-mover advantage, it is not sophisticated enough and will be easily replicated/improved upon by competitors. Accordingly, he thinks the projected $871 million in cash flows may have a standard deviation of as much as 90 percent. If the current risk-free rate is 4.5 percent, what would be the value of this new technology to Sirius? (15%) 5. Refer to problem 4. Leonid wants Sirius to pay $270 million for the company. The CFO of Sirius believes that revenue synergies will be insignificant, while cost synergies will be merely $8 million a year. Here is a forecast of Leonid's financial performance, excluding the new technology: Revenue Cost of goods sold and operating expenses Operating income Taxes Net income Other items Capex Depreciation Change in working capital Year 1 $58.00 51.62 $6.38 2.23 $4.15 1.74 (2.32) Year 2 $75.40 67.86 $7.54 2.64 $4.90 2.26 (3.02) Year 3 $90.48 82.34 $8.14 2.85 $5.29 (20.00) 2.71 (3.62) Year 4 $99.53 92.56 $6.97 2.44 $4.53 2.99 (3.98) Year 5 $104.50 97.19 $7.31 2.56 $4.75 3.14 (4.18) Assuming a tax rate of 35 percent, discount rate of 12 percent, and inflation of 2.5 percent, is Leonid worth $270 million to Sirius? (20%)
Expert Answer:
Answer rating: 100% (QA)
4 To calculate the value of the new technology to Sirius we can use the discounted cash flow DCF approach The present value of the cash flows from the ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these finance questions
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Mary is 30 years old and married to Mark, age 36. Mark passed away on January 30, 2021. Mark was unemployed and had no income in 2021 due to his illness. Marys seven-year-old daughter, Jenny, lived...
-
A section of a sphere is described by 0 < R < 2, 0 < < 90, and 30o < < 90 Find: (a) The surface area of the spherical section, (b) The enclosed volume. Also sketch the outline of the section.
-
In a large corporation what are the two distinct groups that report to the chief financial officer? Which group is the focus of corporate finance?
-
What are the two tests for determining whether a party may be joined in a lawsuit?
-
Suppose that a banks sole business is to lend in two regions of the world. The lending in each region has the same characteristics as in Example 26.5 of Section 26.8. Lending to Region A is three...
-
The Ruggid Jeens Company offers a broad range of clothing it sells in a four-state area. Sales for the four quarters of 2022 are expected to be $1,715,000, $1,789,000, $2,030,000, and $1,750,000, for...
-
Michael and Jeanette Boyds Tax Return Michael D. and Jeanette S. Boyd live with their family at the Rock Glen House Bed & Breakfast, which Michael operates. The Bed & Breakfast (B&B) is...
-
1. Joseph has a sari-sari store with P500,000 annual sales. He had the following sales during the month; sale of various merchandise- P50,000; cash donated by his brother- P220,000; cash proceeds...
-
What are some of the drawbacks of collecting facts by observing employees in their work environment? How can systems analysts deal with these drawbacks?
-
When collecting facts from existing documentation, what kind of documents should system analysts review?
-
What default value would you choose for gender?
-
What is joint requirements planning (JRP)?
-
What are some of the ways that you can use to help open the lines of communication in an interview?
-
The graph below illustrates the marginal revenue, average revenue and marginal cost curves for a fitness facility in a small suburb called Fleurdal in Bloemfontein. Costs, revenues 10 6 2 I 4 MR 1 8...
-
Consider the activities undertaken by a medical clinic in your area. Required 1. Do you consider a job order cost accounting system appropriate for the clinic? 2. Identify as many factors as possible...
-
What does market efficiency mean? What does market efficiency not mean? Explain how market efficiency relates to the amount of information that affects share prices and the speed with which...
-
Intel Corporations Consolidated Income Statement from its 2008 Annual Report appears below. Note 15, which follows, explains the source of the restructuring charges, the breakdown of the charges into...
-
The three types of costs incurred in oil production are acquisition costs (costs to acquire the oil fields, minus the cost of the land, plus the present value of future cash flows necessary to...
-
Identify the singularity and find the nature of solution near the singularity for van der Pol's equation: \[\ddot{x}-\alpha\left(1-x^{2} ight) \dot{x}+x=0\]
-
The phase-plane equation of a single-degree-of-freedom system is given by \[\frac{d y}{d x}=\frac{-c y-\left(x-0.1 x^{3} ight)}{y}\] Investigate the nature of singularity at \((x, y)=(0,0)\) for...
-
Solve Problem 13.30 for a simple pendulum: \[\ddot{\theta}+\omega_{n}^{2} \sin \theta=0\] Data From Problem 13.30:- Identify the singularity and investigate the nature of solution near the...
Study smarter with the SolutionInn App