Elgin Golf Inc. has been in merger talks with Dutton Golf Company for the past six...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Elgin Golf Inc. has been in merger talks with Dutton Golf Company for the past six months. After several rounds of negotiations, the offer under discussion is a cash offer of $250 million for Dutton Golf. Both companies have niche markets in the golf club industry, and both believe that a merger will result in synergies due to economies of scale in manufacturing and marketing, as well as significant savings in general and administrative expenses. Bruce Wayne, the financial officer for Elgin, has been instrumental in the merger negotiations. Bruce has prepared the following pro forma financial statements for Dutton Golf, assuming the merger takes place. The financial statements include all synergistic benefits from the merger. If Elgin Golf buys Dutton Golf, an immediate dividend of $67.5 million would be paid from Dutton Golf to Elgin. Stock in Elgin Golf currently sells for $87 per share, and the company has 18 million shares of stock outstanding. Dutton Golf has 8 million shares of stock outstanding. Both companies can borrow at an 8% interest rate. Bruce believes the current cost of capital for Elgin Golf is 11%. The cost of capital for Dutton Golf is 12.4%, and the cost of equity is 16.9%. In five years, the value of Dutton Golf is expected to be $270 million. Bruce has asked you to analyze the financial aspects of the potential merger. Specifically, he has asked you to answer the following questions: 1. Suppose Dutton shareholders will agree to a merger price of $31.25 per share. Should Elgin proceed with the merger? 2. What is the highest price per share that Elgin should be willing to pay for Dutton? 3. Suppose Elgin is unwilling to pay cash for the merger but will consider a stock exchange. What exchange rate would make the merger terms equivalent to the original merger price of $31.25 per share? 4. What is the highest exchange ratio Elgin should be willing to pay and still undertake the merger? 2018 2019 2020 2021 2022 Sales $360,000,000 $ 405,000,000 $ 450,000,000 $ 503,500,000 $562,500,000 Production costs 248,000,000 234,000,000 315,000,000 355,500,000 393,000,000 Depreciation 36,000,000 41,000,000 45,000,000 51,000,000 56,000,000 Other expenses 33,000,000 36,000,000 37,000,000 38,000,000 38,000,000 EBIT $ 43,000,000 $ 44,000,000 $ 53.000,000 $ 64,000,000 S 75,500,000 Interest 8,500,000 10,000,000 11.000.000 11,250,000 12,500,000 Taxable income $ 34,500,000 $ 34,000,000 $ 42,000.000 $ 52,750,000 $ 63,000,000 Taxes (40%) 13,800,000 13.600,000 16,800,000 21,100,000 25,200,000 Net income S 20,700,000 $ 20.400,000 $ 25,200,000 $ 31,650,000 $ 37,800,000 Additions to retained earnings $ 15,400,000 S 11,700,000 $ 11,700,000 $ 10,800,000 Elgin Golf Inc. has been in merger talks with Dutton Golf Company for the past six months. After several rounds of negotiations, the offer under discussion is a cash offer of $250 million for Dutton Golf. Both companies have niche markets in the golf club industry, and both believe that a merger will result in synergies due to economies of scale in manufacturing and marketing, as well as significant savings in general and administrative expenses. Bruce Wayne, the financial officer for Elgin, has been instrumental in the merger negotiations. Bruce has prepared the following pro forma financial statements for Dutton Golf, assuming the merger takes place. The financial statements include all synergistic benefits from the merger. If Elgin Golf buys Dutton Golf, an immediate dividend of $67.5 million would be paid from Dutton Golf to Elgin. Stock in Elgin Golf currently sells for $87 per share, and the company has 18 million shares of stock outstanding. Dutton Golf has 8 million shares of stock outstanding. Both companies can borrow at an 8% interest rate. Bruce believes the current cost of capital for Elgin Golf is 11%. The cost of capital for Dutton Golf is 12.4%, and the cost of equity is 16.9%. In five years, the value of Dutton Golf is expected to be $270 million. Bruce has asked you to analyze the financial aspects of the potential merger. Specifically, he has asked you to answer the following questions: 1. Suppose Dutton shareholders will agree to a merger price of $31.25 per share. Should Elgin proceed with the merger? 2. What is the highest price per share that Elgin should be willing to pay for Dutton? 3. Suppose Elgin is unwilling to pay cash for the merger but will consider a stock exchange. What exchange rate would make the merger terms equivalent to the original merger price of $31.25 per share? 4. What is the highest exchange ratio Elgin should be willing to pay and still undertake the merger? 2018 2019 2020 2021 2022 Sales $360,000,000 $ 405,000,000 $ 450,000,000 $ 503,500,000 $562,500,000 Production costs 248,000,000 234,000,000 315,000,000 355,500,000 393,000,000 Depreciation 36,000,000 41,000,000 45,000,000 51,000,000 56,000,000 Other expenses 33,000,000 36,000,000 37,000,000 38,000,000 38,000,000 EBIT $ 43,000,000 $ 44,000,000 $ 53.000,000 $ 64,000,000 S 75,500,000 Interest 8,500,000 10,000,000 11.000.000 11,250,000 12,500,000 Taxable income $ 34,500,000 $ 34,000,000 $ 42,000.000 $ 52,750,000 $ 63,000,000 Taxes (40%) 13,800,000 13.600,000 16,800,000 21,100,000 25,200,000 Net income S 20,700,000 $ 20.400,000 $ 25,200,000 $ 31,650,000 $ 37,800,000 Additions to retained earnings $ 15,400,000 S 11,700,000 $ 11,700,000 $ 10,800,000
Expert Answer:
Answer rating: 100% (QA)
C E F G H K 3 2016 2017 2018 2019 2020 1 3 4 5 20700000 20400000 31650000 11700000 19950000 Netlncom... View the full answer
Posted Date:
Students also viewed these corporate finance questions
-
Birdie Golf, Inc., has been in merger talks with Hybrid Golf Company for the past six months. After several rounds of negotiations, the offer under discussion is a cash offer of $352 million for...
-
Birdie Golf, Inc., has been in merger talks with Hybrid Golf Company for the past six months. After several rounds of negotiations, the offer under discussion is a cash offer of $352 million for...
-
Birdie Golf, Inc., has been in merger talks with Hybrid Golf Company for the past six months. After several rounds of negotiations, the offer under discussion is a cash offer of $155 million for...
-
College Spirit sells sportswear with logos of major universities. At the end of 2019, the following balance sheet account balances were available. Accounts payable $104,700 Required: 1. Prepare a...
-
Californias governor election in 2010 had two major candidates, Brown and Whitman. a. For a random sample of 650 voters in one exit poll, 360 voted for Brown and 240 for Whitman. Conduct all five...
-
A paper recycling company converts newspaper, mixed paper, white office paper, and cardboard into pulp for newsprint, packaging paper, and print stock quality paper. The following table summarizes...
-
Selling at below-market prices is not the only means of putting a competitor out of business. A firm might also seek to hire individuals that have rare talents or skills, not for that firms own...
-
Sweet Catering, Inc., completed the following selected transactions during May, 2012: May 1 Prepaid rent for three months, $1,500. 5 Paid electricity expenses, $400. 9 Received cash for meals served...
-
_____ redirects a user from a legitimate website to a malicious website by changing hosts files on a DNS server. A. Exploitation framework B. ARP poisoning C. DDoS DNS attack D. DNS...
-
A 2.5-lb collar is attached to a spring and slides without friction along a circular rod in a vertical plane. The spring has an undeformed length of 4 in. and a constant k. The collar is at rest at C...
-
A quadratic form Q in the components ,...,n of a vector = [,...,n] with symmetric coefficient matrix A = (aij)
-
A car airbag contains the compound NaN3. When the car decelerates quickly, heat from an electric current causes the NaN3 to decompose into sodium metal and nitrogen gas. If 56 g of nitrogen gas is...
-
A plane wall with area 2 5 m 2 is separating two regions with far - field temperature difference of 5 3 K . The heat flux through the wall is 4 1 W / m 2 . Calculate the thermal resistance of the...
-
A restrict voting rights provision is usef to: A ) prevent current shareholders from voting in special board elections B ) giveshareholders of a target firm the right to buy shares in a company at a...
-
The length of the sliding rod is 0.1 m and its speed is 2.0 m/s. If the field, B is 0.60 T and a current 2.4 A is induced in the loop. What is the total resistance of the loop?
-
You measure a watch's hour and minute hands to be 8.15 mm and 11.1 mm long, respectively. In one day, by how much does the distance traveled by the tip of the minute hand exceed the distance traveled...
-
what are your immediate career goals? What have you done to achieve them?. Please give me a sample answer
-
The following cost information was provided to you for analysis: September 12,000 Units Produced Costs: TIC TAC TOE TING August 10,000 P80,000 70.000 60.000 50,000 How much is the fixed cost per...
-
Alma, Inc., manufactures high-pressure cleaners for large transportation companies. It uses standard costing and allocates variable and fixed manufacturing overhead based on machine-hours. For each...
-
Michael Roberts is a cost accountant and business analyst for Darby Design Company (DDC), which manufactures expensive brass doorknobs. DDC uses two direct-cost categories: direct materials and...
-
Omegas Fleet Feet, Inc., produces dance shoes for stores all over the world. While the pairs of shoes are boxed individually, they are crated and shipped in batches. The shipping department records...
Study smarter with the SolutionInn App