KitchenPaid (KP) is a U.S. manufacturer of upscale small kitchen appliances. As a result of an...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
KitchenPaid (KP) is a U.S. manufacturer of upscale small kitchen appliances. As a result of an acquisition made in 2013 KP also has a small division that manufactures medical supplies. KP is considering expanding the medical supplies division in order to be able to take advantage of economies of scale. Because there is already adequate capacity in the industry KP has identified a potential acquisition canedidate named US Medical. KitchenPaid paid an M&A consulting firm $1 million to provide data regarding US Medical's potential future performance. The exhibit below provides data on Kitchen Paid and US Medical, as well as US market data and a limited amount of data on KP's existing medical supplies division. If KP were to acquire US Medical it could expect that the ratios of COGS/Sales and SGA/Sales for KP's existing medical supplies division would decrease to match US Medical's ratios. Beginning with 2019 all medical operations would be expected to experience annual growth in revenues, costs, and free cash flow equal to expected inflation plus an additional 1%. KP currently has a 25% appropriate debt to value ratio; US Medical has a 40% appropriate debt to value ratio. Both firms currently seek to maintain a debt rating of A. Each of the firms expects its ratio of net working capital to sales in the future to be the same as it has been in the recent past. A. What 2019 free cash flow amount should be used to determine the value of US Medical's operating assets to KP? B. What rate of return should KP require if it purchases US Medical? C. What is the expected value of US Medical's operating assets to KitchenPaid? What is the total value to KP of acquiring US Medical? D. What EBITDA multiple is implied by your valuation of US Medical's operating assets under KP's ownership and how does it compare to those of other firms in the relevant industry? E. Should Kitchen Paid consider making an offer for US Medical? Question 2 Data 2018 Actual Income Statement Revenues Cost of goods sold S, G, & A expense Depreciation EBIT Interest EBT Tax Net income Shares outstanding (millions) EPS 2018 Actual Balance Sheet Cash Accounts receivable Inventory Property, plant, & equipment Accounts payable Long-term debt Shareholders' equity Other (Current information unless specified otherwise) Stock price 2019 Capital expenditure Company beta Median industry beta Median industry EBITDA multiple Range of industry EBITDA multiples US Market information Expected inflation rate Government bond rate Market risk premium AA corporate bond rate A corporate bond rate BBB corporate bond rate Corporate tax rate KP 400 190 110 30 70 9 61 20.74 40.26 60 0.671 63 20 100 80 13 100 150 $8.00 33.0 1.3 1.4 6.3 5.5 to 7.2 ($ millions) KP Medical Supplies Division 12 8.16 2.1 0.6 1.14 1.14 N/A N/A 1.1 6.7 6.0-7.5 0.02 0.025 0.065 0.046 0.0500 0.0620 0.34 US Medical 18 10.8 2.9 0.9 3.4 0.4 3 1.02 1.98 3 0.660 42981H $6.90 1.4 1.1 1.1 6.7 6.0-7.5 KitchenPaid (KP) is a U.S. manufacturer of upscale small kitchen appliances. As a result of an acquisition made in 2013 KP also has a small division that manufactures medical supplies. KP is considering expanding the medical supplies division in order to be able to take advantage of economies of scale. Because there is already adequate capacity in the industry KP has identified a potential acquisition canedidate named US Medical. KitchenPaid paid an M&A consulting firm $1 million to provide data regarding US Medical's potential future performance. The exhibit below provides data on Kitchen Paid and US Medical, as well as US market data and a limited amount of data on KP's existing medical supplies division. If KP were to acquire US Medical it could expect that the ratios of COGS/Sales and SGA/Sales for KP's existing medical supplies division would decrease to match US Medical's ratios. Beginning with 2019 all medical operations would be expected to experience annual growth in revenues, costs, and free cash flow equal to expected inflation plus an additional 1%. KP currently has a 25% appropriate debt to value ratio; US Medical has a 40% appropriate debt to value ratio. Both firms currently seek to maintain a debt rating of A. Each of the firms expects its ratio of net working capital to sales in the future to be the same as it has been in the recent past. A. What 2019 free cash flow amount should be used to determine the value of US Medical's operating assets to KP? B. What rate of return should KP require if it purchases US Medical? C. What is the expected value of US Medical's operating assets to KitchenPaid? What is the total value to KP of acquiring US Medical? D. What EBITDA multiple is implied by your valuation of US Medical's operating assets under KP's ownership and how does it compare to those of other firms in the relevant industry? E. Should Kitchen Paid consider making an offer for US Medical? Question 2 Data 2018 Actual Income Statement Revenues Cost of goods sold S, G, & A expense Depreciation EBIT Interest EBT Tax Net income Shares outstanding (millions) EPS 2018 Actual Balance Sheet Cash Accounts receivable Inventory Property, plant, & equipment Accounts payable Long-term debt Shareholders' equity Other (Current information unless specified otherwise) Stock price 2019 Capital expenditure Company beta Median industry beta Median industry EBITDA multiple Range of industry EBITDA multiples US Market information Expected inflation rate Government bond rate Market risk premium AA corporate bond rate A corporate bond rate BBB corporate bond rate Corporate tax rate KP 400 190 110 30 70 9 61 20.74 40.26 60 0.671 63 20 100 80 13 100 150 $8.00 33.0 1.3 1.4 6.3 5.5 to 7.2 ($ millions) KP Medical Supplies Division 12 8.16 2.1 0.6 1.14 1.14 N/A N/A 1.1 6.7 6.0-7.5 0.02 0.025 0.065 0.046 0.0500 0.0620 0.34 US Medical 18 10.8 2.9 0.9 3.4 0.4 3 1.02 1.98 3 0.660 42981H $6.90 1.4 1.1 1.1 6.7 6.0-7.5
Expert Answer:
Answer rating: 100% (QA)
A The 2019 free cash flow amount that should be used to determine the value of US Medicals operating ... View the full answer
Related Book For
Managerial Accounting
ISBN: 9781259275814
11th canadian edition
Authors: Ray H Garrison, Alan Webb, Theresa Libby
Posted Date:
Students also viewed these accounting questions
-
Collyer Products Inc. has a Valve Division that manufactures and sells a standard valve as follows: The company has a Pump Division that could use this valve in the manufacture of one of its pumps....
-
1. Individual Problems 17-1 Philippines You're the manager of global opportunities for a U.S. manufacturer that is considering expanding sales into Asia. Your market research has identified the...
-
Collyer Products Inc. has a Valve Division that manufactures and sells a standard valve as follows: Capacity in units 130,000 Selling price to outside customers on the intermediate market $ 17...
-
The inequality describes the range of monthly average temperatures T in degrees Fahrenheit at a certain location. (a) Solve the inequality. (b) If the high and low monthly average temperatures...
-
The table below shows the size of American house-holds as reported by the U.S. Census Bureau. (U.S.Census Bureau, Current Population Survey.) Size of household x No. of households (millions) f(x) 1.....
-
In the future, do you see the value added by distributors decreasing, increasing, or staying about the same?
-
We live in a global economy, and many different external activities have an impact on the business. On what basis would we narrow the scope of this book to de-emphasize tax law, currency exchange,...
-
The following accounts and corresponding balances were drawn from Dexter Company's 2014 and 2013 year-end balance sheets: Other information drawn from the accounting records: 1. Dividends paid during...
-
Reflective writing on the topic Global Trade and Covid-19 is required. Subject: International Economic Issues.
-
The average grain diameter for a brass material was measured as a function of time at 650°C, which is tabulated below at two different times: (a) What was the original grain diameter? (b) What...
-
Alex and Addison are married and have the following income items: Alex's salary Addison's Schedule C net profit Interest income $ 64,750 45,200 2,500 Addison's self-employment tax was $6,387....
-
True or False: The fundamental equation of accounting states that assets \(=\) liabilities + net worth
-
Which of the following is not true about depreciation? a. Depreciation is not a cash flow. b. To be depreciable, an asset must have a life longer than 1 year. c. A5-year property will generate a...
-
For each statement in Parts a through d, give a short answer or indicate True or False. a. Which of the following is a cash flow: (1) depreciation, (2) loan interest paid, and/or (3) income tax? b....
-
True or False: An income statement shows the assets, liabilities, and net worth of a firm at a point in time.
-
True or False: When conducting an economic analysis, an engineer should consider costs from one and only one cost viewpoint.
-
Question 2A) Explain the differences between right issues and bonusissues. Your answer should include the advantages and disadvantagesof both right issues and bonus issues. [ 8marks}b) Explain pos 0...
-
The swap spread is the difference between the swap rate and the equivalent-maturity Treasury bond yield. Explain why a widening swap spread may be a signal of deteriorating economic conditions. Plot...
-
Phillips Company manufactures air-conditioning units for commercial buildings and has noticed considerable variation in shipping expenses from month to month as per the data below: If nine air...
-
Wallen Products Inc. has just purchased a small company that specializes in the manufacture of electronic tuners that are used as a component part of LCD TVs. Wallen Products is a decentralized...
-
Phillips Company manufactures air-conditioning units for commercial buildings and has noticed considerable variation in shipping expenses from month to month as per the data below: By how much would...
-
Stan rented an office building to Clay for \($3,000\) per month. On December 29, 2022, Stan received a deposit of \($4,000\) in addition to the first and last months rent. Occupancy began on January...
-
Sally W. Emanual, a teacher, had the following dividends and interest during 2022: Additional information pertaining to Sally Emanual includes The taxable portion of the pension is \($7,000.\) Sally...
-
Jim and Linda are your tax clients. They were divorced in 2018, and the divorce decree stated that Jim was to make monthly payments to Linda. The court designated \($300\) per month as alimony and...
Study smarter with the SolutionInn App