Neuqun, Inc., a publicly traded firm, is considering the acquisition of a private company, Artforever.com, which...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Neuquén, Inc., a publicly traded firm, is considering the acquisition of a private company, Artforever.com, which specializes in restoring damaged artwork and vintage photographs for high net worth individuals. Neuquén's CEO and chairman of the board, Willie Ray, described the motivation for the acquisition as follows: "We are running out of profitable investment opportunities in our core vintage shoe restoration business, and our shareholders expect us to continue to grow. Therefore, we must look to acquisitions to expand into growing markets." Neuquén, Inc.'s common stock is currently trading at $50 per share, and the firm has 100,000 shares outstanding. The book value of the common stock is $20 per share. However, as mentioned by Mr. Ray, sales had been slowing recently and the board was concerned that soon the share price would also begin to flag as investors figured out that the firm was running out of positive NPV investments. The firm has $2,000,000 market value of bonds trading at a yield to maturity of 6.2%. You have been hired as a consultant to Neuquén to evaluate the proposed acquisition of Artforever.com. There is considerable dissension among senior management and the board about whether the acquisition should be undertaken. Your job is to perform a thorough analysis of the merits of the proposed acquisition and make a recommendation to senior management. After several meetings with Neuquén management and a review of Artforever's financial performance and industry structure, you gathered the data shown in Table 1 below. Forecast Data for Artforever.com (in $'000) 2018 2019 2020 2021 2022 Sales Revenue 1,000.0 1,250.0 1,875.0 2,100.0 3,750.0 Investment in CapEx and NWC 25.0 55.0 170.0 80.0 80.0 Depreciation 15.0 30.0 50.0 72.0 80.0 Interest payments 94.4 101.4 108.6 115.9 122.4 Artforever.com currently has $1,475,000 (market value) in long-term debt, with a coupon rate of 7%. Its cost of goods sold (COGS) is expected to be 42% of sales revenues, and selling, general and administrative (SG&A) expenses are expected to be 15 percent of revenues. The depreciation numbers listed above are already included in COGS percentage estimates. The firm's corporate tax rate is 40% and its current cost of borrowing is 6.2%. Your research indicates that Artforever has a target debt to value ratio of 15%, based on its assessment of the probability and costs of financial distress. You note that this is different from the capital structure of Neuquén and wonder how this would factor into your analysis. Although Artforever.com is a rapidly growing company, your analysis of industry structure suggests that competition in the art restoration market is likely to increase in the next few years. Thus, you forecast that the perpetual growth rate for free cash flows beyond 2022 will be a more modest 2.0% per year. Your analysis of market data yielded the information in Table 2 below. Market Data Current yield to maturity on 30 year treasury bonds Current yield to maturity on 3 month treasury bills Most recent 1-year return on the S&P 500 Estimate of expected average return on the S&P 500 over the next 30 years 2.50% 2.0% 5.3% 8.0% Your analysis of Artforever.com's industry reveals that most of the firms in the industry, like Artforever, are private firms. However, you find a close competitor, ArtToday.net, that is in the same line of business and is publicly traded. ArtToday has a long-term target debt to equity ratio of 0.75, and has been historically quite close to that target. Your analysis of ArtToday's historical returns against the market returns yields an equity beta of 1.5. ArtToday currently has 50,000 common shares outstanding trading at $12 per share. Assume that both companies face a similar tax rate. 2. What are the relevant cash flows for valuing Artforever.com? Assume that your valuation is performed at the end of 2017, and that the values shown in Table 1 are end-of-year forecasts. Neuquén, Inc., a publicly traded firm, is considering the acquisition of a private company, Artforever.com, which specializes in restoring damaged artwork and vintage photographs for high net worth individuals. Neuquén's CEO and chairman of the board, Willie Ray, described the motivation for the acquisition as follows: "We are running out of profitable investment opportunities in our core vintage shoe restoration business, and our shareholders expect us to continue to grow. Therefore, we must look to acquisitions to expand into growing markets." Neuquén, Inc.'s common stock is currently trading at $50 per share, and the firm has 100,000 shares outstanding. The book value of the common stock is $20 per share. However, as mentioned by Mr. Ray, sales had been slowing recently and the board was concerned that soon the share price would also begin to flag as investors figured out that the firm was running out of positive NPV investments. The firm has $2,000,000 market value of bonds trading at a yield to maturity of 6.2%. You have been hired as a consultant to Neuquén to evaluate the proposed acquisition of Artforever.com. There is considerable dissension among senior management and the board about whether the acquisition should be undertaken. Your job is to perform a thorough analysis of the merits of the proposed acquisition and make a recommendation to senior management. After several meetings with Neuquén management and a review of Artforever's financial performance and industry structure, you gathered the data shown in Table 1 below. Forecast Data for Artforever.com (in $'000) 2018 2019 2020 2021 2022 Sales Revenue 1,000.0 1,250.0 1,875.0 2,100.0 3,750.0 Investment in CapEx and NWC 25.0 55.0 170.0 80.0 80.0 Depreciation 15.0 30.0 50.0 72.0 80.0 Interest payments 94.4 101.4 108.6 115.9 122.4 Artforever.com currently has $1,475,000 (market value) in long-term debt, with a coupon rate of 7%. Its cost of goods sold (COGS) is expected to be 42% of sales revenues, and selling, general and administrative (SG&A) expenses are expected to be 15 percent of revenues. The depreciation numbers listed above are already included in COGS percentage estimates. The firm's corporate tax rate is 40% and its current cost of borrowing is 6.2%. Your research indicates that Artforever has a target debt to value ratio of 15%, based on its assessment of the probability and costs of financial distress. You note that this is different from the capital structure of Neuquén and wonder how this would factor into your analysis. Although Artforever.com is a rapidly growing company, your analysis of industry structure suggests that competition in the art restoration market is likely to increase in the next few years. Thus, you forecast that the perpetual growth rate for free cash flows beyond 2022 will be a more modest 2.0% per year. Your analysis of market data yielded the information in Table 2 below. Market Data Current yield to maturity on 30 year treasury bonds Current yield to maturity on 3 month treasury bills Most recent 1-year return on the S&P 500 Estimate of expected average return on the S&P 500 over the next 30 years 2.50% 2.0% 5.3% 8.0% Your analysis of Artforever.com's industry reveals that most of the firms in the industry, like Artforever, are private firms. However, you find a close competitor, ArtToday.net, that is in the same line of business and is publicly traded. ArtToday has a long-term target debt to equity ratio of 0.75, and has been historically quite close to that target. Your analysis of ArtToday's historical returns against the market returns yields an equity beta of 1.5. ArtToday currently has 50,000 common shares outstanding trading at $12 per share. Assume that both companies face a similar tax rate. 2. What are the relevant cash flows for valuing Artforever.com? Assume that your valuation is performed at the end of 2017, and that the values shown in Table 1 are end-of-year forecasts.
Expert Answer:
Related Book For
Posted Date:
Students also viewed these general management questions
-
Company A is considering the acquisition of two separate but large companies. Company B and Company C, having sales and assets equal to its own. Table 5.5 gives the probabilities of returns for each...
-
A Ltd is considering the acquisition of B Ltd. Both companies are wholly equity financed and each has 5 million shares on issue. The annual net cash flows of A and B are $1.2million and $1million...
-
The Agnes Co. is considering the acquisition of the Bilko Co. Agnes projects that earnings next year will be $500. Agnes has 1000 shareholders and a P/E ratio of 10. Bilko projects that earnings next...
-
Record your responses on the spreadsheet template. 2014 February 1 - Brady and Manning decide to start up a partnership. Brady brings in $10 000 cash and equipment costing $60 000, with $17 000 in...
-
How globalization has in the world's goods markets affected world trade? How has globalization in the world's financial markets affected world trade?
-
Calculations Marketing Inc. issued 8.5% bonds with a par value of $450,000 and a five-year life on January 1, 2023, for $459,125. The bonds pay interest on June 30 and December 31. The market...
-
Repeat Exercise 20.3 for the LSF configuration in Figure 20.2. Data From Exercise 20.3:- Consider the FS two-column configuration for the separation of methanol and water in Figure 20.2 and (a)...
-
As the recently appointed auditor for William J. Bryan Corporation, you have been asked to examine selected accounts before the 6-month financial statements of June 30, 2008, are prepared. The...
-
1. The fighters of the Ultimate Fighting Championship (UFC) filed suit against the UFC, alleging that the UFC unlawfully monopolized the output and input markets in mixed martial arts. In particular,...
-
Chris and Stefani Watanabe live with their two boys at 1400 Victoria Lane, Riverside, CA 92501. Chris is an accountant who has his own accounting practice. Stefani is an elementary school teacher....
-
Suppose that you are a retailer, and you would like to design your own Supply Chain to launch a new products in a competitive environment. You will procure such a product from a wholesaler who will...
-
Thalia is designing a compound machine for her physics class. She wants to set up a system so that she can press down on a lever with 10 N, over a distance of 0.1 m, and the output of the machine...
-
A student drove to the university from her home and noted that the odometer reading of her car increased by 13.4 km. The trip took 15 min. If she started for home 1 hrs after arriving and used the...
-
A roofer lifts supplies a height of 23 meters with a hand operated winch. How long would it take him to lift a 291 kg load, if the winch has an efficiency of 65%, and the listed rate at which the...
-
One airplane carries a charge of -5.0 C and another airplane carries a charge of 1.0 C. The magnitude of the electric force between them is 6.0 10 N. Calculate the distance between these two charged...
-
In the picture below, there are three forces pulling a box. The mass M of the box is 13 kg. Calculate the acceleration of the box with the following information: F1 = 135 N F2 = 28 N F3 = 26 N F1 M...
-
Find all real zeros of the function. f(x)=5(x-1)(x+49)(x+6)2 If there is more than one answer, separate them with commas.
-
Should we separate the debt and equity features of convertible debt? Team 1: Pro separation: Present arguments in favor of separating the debt and equity features of convertible debt. Team 2: Against...
-
Atlanta Capital Leasing Company (ACLC) leases tractors to construction companies. The firm wants to set a threeyear lease payment schedule for a tractor purchased at $53,000 from the equipment...
-
Consider the following sets of investment projects: Compute the equivalent annual worth of each project at i = 13%, and determine the acceptability of each project. Project Cash Flows Period D ...
-
On October 1, you purchased a residential home in which to locate your professional office for $180,000. The appraisal is divided into $30,000 for the land and $150,000 for the building. (a) In your...
-
What percentage of the 9,449 survey respondents live in the Eastern part of the county?
-
(a) What percentage of those not completing high school were females? (b) What percentage of those not completing high school were males? (c) What percentage of those completing high school were...
-
Which county region has the largest percentage of respondents?
Study smarter with the SolutionInn App