Marzie Inc aims to acquire Facenote Inc this year using cash. Before processing the M&A, Marzie...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Marzie Inc aims to acquire Facenote Inc this year using cash. Before processing the M&A, Marzie needs to calculate the value creation from Facenote Inc. The company hires you as the equity analyst to project the valuation of Facenote Inc. Below is the financial position of Facenote Inc. Net sales Cost of goods sold Administrative and selling expenses Depreciation Capital Expenditure Debt Ratio Cost of Debt Cost of Equity Outstanding share Tax Rate (Fixed) 2016 495 355 35 40 28.75 60% 5% 8% 100 25% 2017 530 390 40 40 25 2018 600 445 45 40 2019 670 500 35 40 27.5 26.25 2020 730 550 40 40 30 The stock price per today is Rm 9. Assume that any cash flow after 2020 will be constant at 2020 free cash flow value, but continue at the 2020 level in perpetuity. If you aim to analyze using free cash flow method (discounted cash flow method), will you suggest Marzie to proceed the acquisition process? Why? Do you think the shareholders of Facenote will accept the bid? Why? Marzie Inc aims to acquire Facenote Inc this year using cash. Before processing the M&A, Marzie needs to calculate the value creation from Facenote Inc. The company hires you as the equity analyst to project the valuation of Facenote Inc. Below is the financial position of Facenote Inc. Net sales Cost of goods sold Administrative and selling expenses Depreciation Capital Expenditure Debt Ratio Cost of Debt Cost of Equity Outstanding share Tax Rate (Fixed) 2016 495 355 35 40 28.75 60% 5% 8% 100 25% 2017 530 390 40 40 25 2018 600 445 45 40 2019 670 500 35 40 27.5 26.25 2020 730 550 40 40 30 The stock price per today is Rm 9. Assume that any cash flow after 2020 will be constant at 2020 free cash flow value, but continue at the 2020 level in perpetuity. If you aim to analyze using free cash flow method (discounted cash flow method), will you suggest Marzie to proceed the acquisition process? Why? Do you think the shareholders of Facenote will accept the bid? Why?
Expert Answer:
Answer rating: 100% (QA)
To determine whether Marzie Inc should proceed with the acquisition of Facenote Inc using the discounted cash flow DCF method we need to calculate the ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these finance questions
-
Sales Cost of Goods Sold Gross Profit Selling and Administrative Expenses EBIT Interest Expense Income before Tax Income Statement 2017 Taxes Net Income $ 7,000,000 5,000,000 $ 2,000,000 $ $ $...
-
2. Using the following information: Sales Cost Of Goods Sold - % of sales SG&A Depreciation (%) Issued Short term Commercial Paper 2New Debt Issued Interest Rate on borrowed funds Common Stock Issued...
-
Net sales Cost of goods sold Selling and administrative expense Interest expense Income before taxes Net income Cash and cash equivalents Receivables, net Inventories Year ended 12/31/2021 $8,099...
-
The following data are from the accounting records of Niles Castings for year 2: Units produced and sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . 85,000 Total revenues and costs Sales...
-
Compute the net present value of a. An investment of $15,000 that will yield $1,000 for 28 periods at 4 percent per period. b. An investment of $100,000 that will yield $250,000 eight years from now...
-
Gater Products currently has $2,000,000 in accounts receivable and its days sales outstanding (AR/ (Sales/365)) is 40 days. If accounts receivable represents 20% of the firm's current assets and...
-
Water flows through the pipe shown in Fig. P8.87. Determine the net tension in the bolts if minor losses are neglected and the wheels on which the pipe rests are frictionless. Figure P8.87 80 mm 3.0...
-
Harriet Knox, Ralph Patton, and Marcia Diamond work for a family physician, Dr. Gwen Conrad, who is in private practice. Dr. Conrad is knowledgeable about office management practices and has...
-
8.5 moles of an ideal gas (monatomic) expand adiabatically, and performing 8300 J of work in the process. (a) What is the change in internal energy of the gas?. (b) What is the change in temperature...
-
There is a parcel of land next to the Playful Paws, Inc. building. Ellen, the owner of this property, approached John to discuss the idea of selling it to him. John is interested. Ellen knows that...
-
What are the major takeaways from the four youtube videos below? 1. https://youtu.be/UaNzUU1Zgsc 2. https://youtu.be/V3RR--xdDbA 3. https://youtu.be/HYIVt8z6Nls 4. https://youtu.be/e68EsYR8nZo
-
What is self paced interview ? What kind of questions come in this kind of interviews?
-
What has led to the issue of addiction that we see today? What are government agencies doing to address the issue? And what interest groups or nonprofit agencies are there that are helping address...
-
This is wrong bad news email written , please correct this bad news message. Subject: after thinking it over, I've decided to not grant you the free repair for your sony plasma tv and blu-ray player....
-
What strategies are employed in enzyme engineering to enhance catalytic efficiency, substrate specificity, and stability for biotechnological and therapeutic applications ?
-
A researcher hypothesizes that the Gross Domestic Product (measured in millions of dollars) of a country is impacted by its percent Urban Population (measured as % of population living in Urban...
-
You purchased a house-keys 3D printing machine for $134,300. The machine has an economic life of 5 years. You used the machine for 2 full years and had an accumulated depreciation of $50,000 (using...
-
Cable Corporation is 60% owned by Anna and 40% owned by Jim, who are unrelated. It has noncash assets, which it sells to an unrelated purchaser for $100,000 in cash and $900,000 in installment...
-
The chapter asserts that dividends are value-relevant even though the firms dividend policy is irrelevant. How can that be true? What is the key assumption in the theory of dividend policy...
-
Walmart makes significant investments in operating capacity, primarily via investments in property, plant, and equipment, but also via investments in wholly and partially owned subsidiaries. Walmart...
-
Identify where the cash flow effect of each of the following transactions is reported in the statement of cash flows: operating, investing, or financing section. State the direction of each change....
-
Calculate the correlations among all numeric variables in Exercise 9.1 using SPSS, or R. (In R read in the data as a data.frame (e.g., theData) and then use (cor(theData). You dont need to attach...
-
What are the strongest single predictors of infant mortality in Exercise 9.2? Exercise 9.2 Calculate the correlations among all numeric variables in Exercise 9.1 using SPSS, or R. (In R read in the...
-
Using one of the online calculators, how large a correlation would you need for the relationships shown in Exercise 9.2 to be significant? (This will involve a bit of trial and error.) Calculate the...
Study smarter with the SolutionInn App