Kinetic Corporation is considering acquiring High Tech Systems. Jim Smith, the vice president of finance at...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Kinetic Corporation is considering acquiring High Tech Systems. Jim Smith, the vice president of finance at Kinetic, has been assigned the task of estimating a fair acquisition price for High Tech. Smith is aware of several approaches that could be used for this purpose. He plans to estimate the acquisition price based on each of this approaches, and has collected or estimated the necessary financial data. High Tech has 10 million shares of common stock outstanding and no debt. Smith has estimated the post- merger free cash flows from High Tech, in millions of dollars, would be 15, 17, 20, and 23 at the end of the following four years. After year 4, he projects the free cash flow to grow at a constant rate of 6.5 percent a year. He determines that the appropriate rate for discounting these estimated cash flows is 11 percent. He also estimates that after four years High Tech would be worth 23 times its free cash flow at the end of the four year. Smith has determined that the three companies - Alpha, Neutron, and Techno - are comparable to High Tech. He has also identified three recent takeover transactions - Quadrant, ProTech, and Automator - that are similar to the takeover of High Tech under consideration. He believes that price-to-earnings, price-to-sales, and price-to-book value per share of these companies could be used to estimate the value of High Tech. The relevant data for the three comparable companies and for High Tech as we as data for three recently acquired companies are given in Exhibit 1 and 2. Please estimate the post merger price of High Tech according to three models: DCF, Comparable companies, Comparable transactions EXHIBIT 1 Valuation variables Current stock price Earnings per share Sales per share Book value per share Selected financials of comparable companies COMPANIES Alpha Neutron Techno 44.00 23.00 51.00 High Tech 31.00 3.01 1.68 2.52 1.98 20.16 14.22 18.15 17.23 15.16 7.18 11.15 10.02 EXHIBIT 2 Valuation variables Current stock price Acquisition stock price Earnings per share Sales per share Book value per share Selected financials of comparable transactions COMPANIES Quadrant ProTech Automator 24.90 43.20 29.00 28.00 52.00 34.50 1.40 2.10 2.35 10.58 20.41 15.93 8.29 10.14 9.17 Kinetic Corporation is considering acquiring High Tech Systems. Jim Smith, the vice president of finance at Kinetic, has been assigned the task of estimating a fair acquisition price for High Tech. Smith is aware of several approaches that could be used for this purpose. He plans to estimate the acquisition price based on each of this approaches, and has collected or estimated the necessary financial data. High Tech has 10 million shares of common stock outstanding and no debt. Smith has estimated the post- merger free cash flows from High Tech, in millions of dollars, would be 15, 17, 20, and 23 at the end of the following four years. After year 4, he projects the free cash flow to grow at a constant rate of 6.5 percent a year. He determines that the appropriate rate for discounting these estimated cash flows is 11 percent. He also estimates that after four years High Tech would be worth 23 times its free cash flow at the end of the four year. Smith has determined that the three companies - Alpha, Neutron, and Techno - are comparable to High Tech. He has also identified three recent takeover transactions - Quadrant, ProTech, and Automator - that are similar to the takeover of High Tech under consideration. He believes that price-to-earnings, price-to-sales, and price-to-book value per share of these companies could be used to estimate the value of High Tech. The relevant data for the three comparable companies and for High Tech as we as data for three recently acquired companies are given in Exhibit 1 and 2. Please estimate the post merger price of High Tech according to three models: DCF, Comparable companies, Comparable transactions EXHIBIT 1 Valuation variables Current stock price Earnings per share Sales per share Book value per share Selected financials of comparable companies COMPANIES Alpha Neutron Techno 44.00 23.00 51.00 High Tech 31.00 3.01 1.68 2.52 1.98 20.16 14.22 18.15 17.23 15.16 7.18 11.15 10.02 EXHIBIT 2 Valuation variables Current stock price Acquisition stock price Earnings per share Sales per share Book value per share Selected financials of comparable transactions COMPANIES Quadrant ProTech Automator 24.90 43.20 29.00 28.00 52.00 34.50 1.40 2.10 2.35 10.58 20.41 15.93 8.29 10.14 9.17
Expert Answer:
Related Book For
Corporate Finance A Practical Approach
ISBN: 9781118217290
2nd Edition
Authors: Michelle R Clayman, Martin S Fridson, George H Troughton, Matthew Scanlan
Posted Date:
Students also viewed these finance questions
-
Are Smiths two comments about his analysis correct? A. Both of his comments are correct. B. Both of his comments are incorrect. C. His first comment is correct, and his second comment is incorrect....
-
What is the value per share of High Tech stock using the discounted cash flow approach if the terminal value of High Tech is based on using the cash flow multiple method to determine terminal value?...
-
You are helping your very rich aunt Molly decide where to invest her portfolio. She is planning to take a 10-year world tour after she invests the bulk of her portfolio. She thinks that picking a...
-
Name the type of contingency table (2 2, 4 6, etc.), the minimum sample size required, the chisquare statistic, and effect size statistic (if the chi-square is significant) that are most...
-
The supplies adjustment records the office supplies used for the month. A co-worker asks you to record a larger supplies adjustment compared to what is leftover so the extra supplies can be used at a...
-
The comparative statements of Corbin Company are presented below and on page 884. Additional data: The common stock recently sold at $19.50 per share. Instructions Compute the following ratios for...
-
What change is needed for adherence goals in centers with long handle times if exceptions are not entered for late departures to breaks / lunch when the agent is stuck on a call?
-
A company has $5 million of financing available. This can be used to fund either project X or Y but not both. Projects X and Y are examples of O normal and non-normal cash flow projects, respectively...
-
(18) IN LR circuit, it L=1H and R=1 kohm what is the value of time constant. Ap @ins Gips @1m
-
What would be some of the best practices to promote engagement, enhanced communication, and collegiality among educators and students?
-
Kathy stood on the middle rung of a ladder. She climbed up three rungs, moved down five rungs, and then climbed up Then she climbed up the remaining six rungs to of the ladder. How many rungs are...
-
What are the pros and cons of the Autocratic Leader and the Collegial Leader in terms of disaster management?
-
What are the advantages and disadvantages of the formalistic, competitive and collegial management styles that foreign policy leaders use to organize their behavior?
-
The blog topic is based on banks banking on network security what additional types of network security, not mentioned in the case, would you recommend?
-
Four GWU students have been selected to taste food sold by 3 different food trucks labeled as food truck A, B and C on H & 22nd Streets every Monday for 3-weeks. For each student, food trucks are...
-
Donna Corporation manufactures custom cabinets for kitchens. It uses a normalcosting system with two direct-cost categoriesdirect materials and direct manufacturing laborand one indirect-cost pool,...
-
Donna Corporation manufactures custom cabinets for kitchens. It uses a normalcosting system with two direct-cost categoriesdirect materials and direct manufacturing laborand one indirect-cost pool,...
-
Donna Corporation manufactures custom cabinets for kitchens. It uses a normalcosting system with two direct-cost categoriesdirect materials and direct manufacturing laborand one indirect-cost pool,...
Study smarter with the SolutionInn App