Hastings Corporation is interested in acquiring Vandell Corporation. Vandell currently has 1 million shares outstanding and...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Hastings Corporation is interested in acquiring Vandell Corporation. Vandell currently has 1 million shares outstanding and a target capital structure consisting of 30% debt; its current beta is 1.60 (i.e., based on its target capital structure). Vandell's debt interest rate is 7.8%. Assume that the risk-free rate of interest is 3% and the market risk premium is 8%. Both Vandell and Hastings face a 35% tax rate. Hastings Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell's free cash flows to be $2.5 million, $3.0 million, $3.5 million, and $3.85 million at Years 1 through 4, respectively, after which the free cash flows will grow at a constant 5% rate. Hastings plans to assume Vandell's $10.31 million in debt (which has a 7.8% interest rate) and raise additional debt financing at the time of the acquisition. Hastings estimates that interest payments will be $1.5 million each year for Years 1, 2, and 3. After Year 3, a target capital structure of 30% debt will be maintained. Interest at Year 4 will be $1.484 million, after which the interest and the tax shield will grow at 5%. a. What is Vandell's pre-acquisition levered cost of equity? What is its unlevered cost of equity? Do not round intermediate calculations. Round your answers to two decimal places. Pre-acquisition levered cost of equity: Unlevered cost of equity: 15.8 % % b. What is the intrinsic unlevered value of operations at t = 0 (assuming the synergies are realized)? Do not round intermediate calculations. Round your answer to the nearest cent. $ c. What is the value of the tax shields at t = 0? Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answer to two decimal places. million d. What is the total intrinsic value of operations at t = 0? What is the intrinsic value of Vandell's equity to Hastings? What is Vandell's intrinsic stock price per share? Do not round intermediate calculations. Enter your answers for the value of operations and the equity value to acquirer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answers to two decimal places. Value of operations: $ Equity value to acquirer: $ Intrinsic stock price per share: $ million million Hastings Corporation is interested in acquiring Vandell Corporation. Vandell currently has 1 million shares outstanding and a target capital structure consisting of 30% debt; its current beta is 1.60 (i.e., based on its target capital structure). Vandell's debt interest rate is 7.8%. Assume that the risk-free rate of interest is 3% and the market risk premium is 8%. Both Vandell and Hastings face a 35% tax rate. Hastings Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell's free cash flows to be $2.5 million, $3.0 million, $3.5 million, and $3.85 million at Years 1 through 4, respectively, after which the free cash flows will grow at a constant 5% rate. Hastings plans to assume Vandell's $10.31 million in debt (which has a 7.8% interest rate) and raise additional debt financing at the time of the acquisition. Hastings estimates that interest payments will be $1.5 million each year for Years 1, 2, and 3. After Year 3, a target capital structure of 30% debt will be maintained. Interest at Year 4 will be $1.484 million, after which the interest and the tax shield will grow at 5%. a. What is Vandell's pre-acquisition levered cost of equity? What is its unlevered cost of equity? Do not round intermediate calculations. Round your answers to two decimal places. Pre-acquisition levered cost of equity: Unlevered cost of equity: 15.8 % % b. What is the intrinsic unlevered value of operations at t = 0 (assuming the synergies are realized)? Do not round intermediate calculations. Round your answer to the nearest cent. $ c. What is the value of the tax shields at t = 0? Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answer to two decimal places. million d. What is the total intrinsic value of operations at t = 0? What is the intrinsic value of Vandell's equity to Hastings? What is Vandell's intrinsic stock price per share? Do not round intermediate calculations. Enter your answers for the value of operations and the equity value to acquirer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answers to two decimal places. Value of operations: $ Equity value to acquirer: $ Intrinsic stock price per share: $ million million
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Benny sells an apartment building. His adjusted basis for regular income tax purposes is $450,000, and it is $475,000 for AMT purposes. He receives $700,000 from the sale. a. Calculate Bennys gain...
-
Describe value engineering and its role in target costing
-
The adjusted trial balance of Yoon Imports for the year ended December 31, 2020, is as follows (amounts in thousands): Instructions Prepare an income statement, owners equity statement, and a...
-
Stanford Corporation began the year with 150,000 shares of common stock outstanding. On March 1, an additional 10,000 shares of common stock were issued. On August 1, another 16,000 shares of common...
-
Kapoor Company uses job-order costing. During January, the following data were reported: a. Materials purchased on account: direct materials, $98,500; indirect materials, $14,800. b. Materials...
-
Kay and Michael Passe publish What's Happening? a biweekly newspaper to publicize local events. What's Happening? has few subscribers; it typically is sold at checkout stands. Much of the revenue...
-
A girl flying a kite lets out all 120 feet of string and ties the string to an object on the ground. If the string forms an angle of 42 with level ground, how high is the kite at this moment? Round...
-
A non-dividend-paying stock has a current price of 800 ngwee. In any unit of time (t, t + 1) the price of the stock either increases by 25% or decreases by 20%. K1 held in cash between times t and t...
-
New Heritage Doll Company Executive Summary: (Explain what the situation is and what is at stake) Assumptions: Please list assumptions you make for each case and explain the rationale behind your...
-
What is the range? Restrict the domain of f(x) = (x-6) + 12 so that it is a one-to-one function. What will the domain be? Determine the inverse function, f-1(x).
-
There are many factors that can influence a budget for higher education expenses. Today, we will look at a few scenarios where these factors come into play. Working with a partner or alone complete...
-
On a daily basis most individuals are faced with moral and ethical issues. But what is the difference between morals and ethics? One method to understand the terms morals and ethics is by...
-
Fibertech GmbH is a distributor of outdoors technical clothing. The company outsources the production of clothing to external manufacturers in Bangladesh and sells the clothing under its own brands....
-
The rate at which the temperature of an object changes is proportional to the difference between its own temperature and the temperature of the surrounding medium. Express this rate as a function of...
-
Kensington Corp. makes gourmet brownies. Brownies are produced in a three-stage process. In the Baking Department, the raw materials for the brownies are mixed, poured into large trays, and baked. In...
-
Only Chips specializes in making two types of chip cookies, semi-sweet and butterscotch, and delivering them to customers while they are still warm from the oven. The butterscotch cookies tend to be...
-
In using activity-based management techniques, management would be most likely to try to eliminate or reduce which of the following activities? (Which activity adds the least value from the...
Study smarter with the SolutionInn App