You are a profitable conglomerate thinking about getting into the gelati business by acquiring the firm...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are a profitable conglomerate thinking about getting into the gelati business by acquiring the firm Alati Gelati (AG). Current info for you, AG and their similar comp is listed below. You estimate that, through your power in the marketplace, you could increase their sales 35% immediately. AG had made growth investments totaling $10 million a few years ago and are about to be fully depreciated, but now this investment is of no use in the case where the acquisition goes through, and therefore the acquisition would be followed with a sale of these assets. Their current value is 30% of their original value. On the other hand, this acquisition will cannibalize 10% of your sales as you have some sales in the frozen confectionary market. However, you are sure that, even without the acquisition, AG would take 2% of your sales going forward. In order to achieve this level of growth you must invest $75 million in CAPX once you acquire AG on top of the $25 million that they are about to spend. All CAPX is straight-line depreciated over five years, the horizon of your analysis. At the end of year 5, an additional CAPX of $25 million will need to be spent to allow the firm to grow from there on at 1% per year. Costs of goods sold are always 40% of sales - for both you and AG. Also, operating costs not including depreciation is expected to be $20 million each year of your five year horizon. But in addition, you believe there will be a synergy enhancing other operating profits for the firm of $10 million per year. Net Working Capital is always 6% of sales. Your figures are flat for the five year horizon and then free cash flows are expected to grow 1% per year afterwards, as mentioned above. Note: The corporate tax rate is 30%. Assume that all cash flows are year-end except for the up-front investment. You will finance the project appropriately with 20% AAA debt. Assume beta of debt = 0. You also have the following financial data pertaining to the market and to your publicly- traded competitors: Treasury Security 3-month T-bill Rate 2% 5-Year T-bond 30-year T-bond 4% AAA debt 5% Market Risk Premium over Treasury Bonds is 6% Stock Price Total Book Capitalization Leverage Ratio (Book) Shares Outstanding Cash Beta (Value-Line) Total Sales Gelati Sales 3% Your Firm $70 $600 Million 20% 22 Million $12 Million 1.0 $250 Million $0 Million Alati Gelati $30 $750 Million 20% 15 Million $10 Million 1.0 $200 Million $200 Million Gelati Too $25 $800 Million 18% 30 Million $14 Million 0.85 $200 Million $180 Million What is the breakeven bid per share for you to acquire AG? [35 points] You are a profitable conglomerate thinking about getting into the gelati business by acquiring the firm Alati Gelati (AG). Current info for you, AG and their similar comp is listed below. You estimate that, through your power in the marketplace, you could increase their sales 35% immediately. AG had made growth investments totaling $10 million a few years ago and are about to be fully depreciated, but now this investment is of no use in the case where the acquisition goes through, and therefore the acquisition would be followed with a sale of these assets. Their current value is 30% of their original value. On the other hand, this acquisition will cannibalize 10% of your sales as you have some sales in the frozen confectionary market. However, you are sure that, even without the acquisition, AG would take 2% of your sales going forward. In order to achieve this level of growth you must invest $75 million in CAPX once you acquire AG on top of the $25 million that they are about to spend. All CAPX is straight-line depreciated over five years, the horizon of your analysis. At the end of year 5, an additional CAPX of $25 million will need to be spent to allow the firm to grow from there on at 1% per year. Costs of goods sold are always 40% of sales - for both you and AG. Also, operating costs not including depreciation is expected to be $20 million each year of your five year horizon. But in addition, you believe there will be a synergy enhancing other operating profits for the firm of $10 million per year. Net Working Capital is always 6% of sales. Your figures are flat for the five year horizon and then free cash flows are expected to grow 1% per year afterwards, as mentioned above. Note: The corporate tax rate is 30%. Assume that all cash flows are year-end except for the up-front investment. You will finance the project appropriately with 20% AAA debt. Assume beta of debt = 0. You also have the following financial data pertaining to the market and to your publicly- traded competitors: Treasury Security 3-month T-bill Rate 2% 5-Year T-bond 30-year T-bond 4% AAA debt 5% Market Risk Premium over Treasury Bonds is 6% Stock Price Total Book Capitalization Leverage Ratio (Book) Shares Outstanding Cash Beta (Value-Line) Total Sales Gelati Sales 3% Your Firm $70 $600 Million 20% 22 Million $12 Million 1.0 $250 Million $0 Million Alati Gelati $30 $750 Million 20% 15 Million $10 Million 1.0 $200 Million $200 Million Gelati Too $25 $800 Million 18% 30 Million $14 Million 0.85 $200 Million $180 Million What is the breakeven bid per share for you to acquire AG? [35 points]
Expert Answer:
Answer rating: 100% (QA)
1 Calculate the increase in AGs sales due to the acquisition AGs current sales are 12 million You estimate that you could increase their sales by 35 so the new sales would be 12 million 35 12 million ... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
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...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
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...
-
Average rates of return on Treasury bills, government bonds, and common stocks, 1900-2020. Average Annual Average Premium (Extra Rate of Return return versus Treasury (8) bills) (%) Portfolio...
-
A vertical hydraulic cylinder has a 125-mm diameter piston with hydraulic fluid inside the cylinder and an ambient pressure of 1 bar. Assuming standard gravity, find the piston mass that will create...
-
What are the sources of water that may be present during metamorphism?
-
On November 15, 2010, Chandlers Department Store purchased $5,100 of inventory on account from one of its suppliers. The terms were 3/15, n/45, FOB shipping point. On November 18 Chandlers Department...
-
The following jobs are waiting to be processed at Julie Morels machine center: In what sequence would the jobs be ranted according to the following rules: (a) FCFS, (b) EDD, (c) SPT (d) LPT? All...
-
What does the company report for the following accounts for the most current fiscal year:Enter your answer in thousands.a . Cash$fill in the blank 1 1 , 1 5 4 , 8 6 7 b . Short - term investments (...
-
Consider the ratio control scheme shown in Fig. 15.6. Each flow rate is measured using an orifice plate and a differential pressure (D/P) transmitter. The pneumatic output signals from the D/P...
-
In a randomized double-blind, placebo-controlled trial of children, an herb was tested as a treatment for upper respiratory infections in children. "Days of fever" was one criterion used to measure...
-
Find the indicated derivatives: (A) h(x) if h(x)=(5x+2) (B) yify (x-5) (C) (D) d 1 dt (t+4) dg -- if g(w)=4-w dw
-
Review the case on page 550/551, Mismanaged Change at Kodak, and answer the following questions. 1. Which sources of resistance to change present the most problems for an internal change agent? For...
-
Marly Corporation began operations in 2022. Below is the following financial results for Marly in 2022 and 2023. Determine Marly Corp's taxable income for both years. Sales Revenue Expenses Net...
-
A student observes a very thick liquid as it flows and noticed that the velocity of particles passing through a particular point remains the same, and that the fluid layers move smoothly over each...
-
A complete circuit contains two parallel-connected devices and a generator for providing the electromotive force. The resistance of the first device is 12 ohms, the resistance of the second device is...
-
Meck Pharmaceutical's new CFO has been reviewing the companys past financial statements and its current accounting policies. Based on his analysis, the accounting team has been instructed to make the...
-
Find the volume of the described solid S. A frustum of a right circular cone with height h, lower base radius R, and top radius r -r- --R
-
Plaxton Inc. is a company located in Canada and uses the Canadian dollar as the functional currency. Plaxton began operations January 1, 2012. Its shareholders are American and would like the...
-
Federal, provincial, and territorial governments in Canada are now applying the accrual based financial reporting model used in the CICA PSA Handbook. This significant transformation in public sector...
-
How is fair value determined?
-
Researchers collected a simple random sample of 36 children who had been identified as gifted in a large city. The following histograms show the distributions of the IQ scores of mothers and fathers...
-
It is hypothesized that the blue-green color of the eggshells of many avian species represents an informational signal as to the health of the female that laid the eggs. To investigate this...
-
A diamond's price is determined by various measures of quality, including carat weight. The price of diamonds increases as carat weight increases. While the difference between the size of a 0.99...
Study smarter with the SolutionInn App