Merger Valuation with Synergies Hasting Corporation estimates that if it acquires Vandell Corporation, synergies will cause...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Merger Valuation with Synergies Hasting Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell's free cash flows to be $2.5 million, $3.2 million, $3.3 million, and $3.94 million at Years 1 through 4, respectively, after which the free cash flows will grow at a constant 6% rate. Hasting plans to assume Vandell's $9.21 million in debt (which has a 7.1% interest rate) and raise additional debt financing at the time of the acquisition. Hastings estimates that interest payments will be $1.6 million each year for Years 1, 2, and 3. After Year 3, a target capital structure of 30% debt will be maintained. Interest at Year 4 will be $1.464 million, after which the interest and the tax shield will grow at 6%. Vandell currently has 1.5 million shares outstanding and a target capital structure consisting of 30% debt; its current beta is 1.10 (i.e., based on its target capital structure). Vandell and Hastings each have a 25% combined federal-plus-state tax rate. The risk-free rate is 6% and the market risk premium is 8%. a. What is Vandell's pre-acquisition levered cost of equity? What is its unlevered cost of equity? Do not round intermediate calculations. Round your answers to two decimal places. Pre-acquisition levered cost of equity: 14.8 Unlevered cost of equity: 14.00 % % b. What is the intrinsic unlevered value of operations at t = 0 (assuming the synergies are realized)? Enter your answer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Do not round intermediate calculations. Round your answer to the nearest cent. $ 13.07 million c. What is the value of the tax shields at t = 0? Enter your answer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Do not round intermediate calculations. Round your answer to two decimal places. million d. What is the total intrinsic value at t = 0? What is the intrinsic value of Vandell's equity to Hasting? What is the maximum price per share that Hasting's should offer Vandell's shareholders? Enter your answers for the value of operations and the equity value to acquirer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Do not round intermediate calculations. Round your answers to two decimal places. Total intrinsic value: $ 130651 million Equity value to acquirer: $ 130642 million Maximum price: $ 87095. per share Merger Valuation with Synergies Hasting Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell's free cash flows to be $2.5 million, $3.2 million, $3.3 million, and $3.94 million at Years 1 through 4, respectively, after which the free cash flows will grow at a constant 6% rate. Hasting plans to assume Vandell's $9.21 million in debt (which has a 7.1% interest rate) and raise additional debt financing at the time of the acquisition. Hastings estimates that interest payments will be $1.6 million each year for Years 1, 2, and 3. After Year 3, a target capital structure of 30% debt will be maintained. Interest at Year 4 will be $1.464 million, after which the interest and the tax shield will grow at 6%. Vandell currently has 1.5 million shares outstanding and a target capital structure consisting of 30% debt; its current beta is 1.10 (i.e., based on its target capital structure). Vandell and Hastings each have a 25% combined federal-plus-state tax rate. The risk-free rate is 6% and the market risk premium is 8%. a. What is Vandell's pre-acquisition levered cost of equity? What is its unlevered cost of equity? Do not round intermediate calculations. Round your answers to two decimal places. Pre-acquisition levered cost of equity: 14.8 Unlevered cost of equity: 14.00 % % b. What is the intrinsic unlevered value of operations at t = 0 (assuming the synergies are realized)? Enter your answer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Do not round intermediate calculations. Round your answer to the nearest cent. $ 13.07 million c. What is the value of the tax shields at t = 0? Enter your answer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Do not round intermediate calculations. Round your answer to two decimal places. million d. What is the total intrinsic value at t = 0? What is the intrinsic value of Vandell's equity to Hasting? What is the maximum price per share that Hasting's should offer Vandell's shareholders? Enter your answers for the value of operations and the equity value to acquirer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Do not round intermediate calculations. Round your answers to two decimal places. Total intrinsic value: $ 130651 million Equity value to acquirer: $ 130642 million Maximum price: $ 87095. per share
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
A 1.0 m long metallic rod is rotated with an angular frequency of 400 rad s about an axis normal to the rod passing through its one end. The other end of the rod is in contact with a circular...
-
Based on each positions power base(s), what outcomes would a person in this position be likely to experience if they were acting as a leader?
-
In the processing of accounts receivable confirmations the auditor would not normally be expected to: A. Personally post the requests. B. Include his/her own return address envelope. C. Maintain...
-
Place the number of the liability next to the statement to which it applies. 1. Bonds payable 2. Long-term notes payable 3. Mortgage payable 4. Long-term lease a. May result in a capital lease b....
-
Sisters Restaurant purchases cheesecakes and offers them as dessert items on its menu. The cheesecakes cost $24 each, and a cake contains 8 pieces. The supplier recently gave notice that the price...
-
On a recent trip to the united states, you purchased a ticket in a state lottery. Now you discover that you are the lucky winner of the $30 million prize. You can take your prize money either as (a)...
-
Answer: 10) (2 pts) Fill in the last column of the frequency table below: Value 2 4 6 8 Frequency 3 5 6 Cumulative Frequency Use the frequency table above to answer problems 11-13. Make sure to show...
-
Riverside Incorporated makes one model of wooden canoe. Partial information for it follows: Number of Canoes Produced and Sold Total costs Variable costs Fixed costs Total costs Cost per unit...
-
The Employee Rights Under the Fair Labor Standards Act (FLSA) Job Safety and Health: It's the Law (Occupational Safety and Health Act) how do the laws protect the employer and employee, how does the...
-
1. What legal system is used by France? What are the benefits and downfalls of Franc's legal system? Justice system in France: https://www.youtube.com/watch?v=8ZU7WZslL68 France legal system:...
-
Please compare the YTM for Ford and General Motors. Why are they different given both have the same bond rating? Please list a minimum of two reasons that might have caused this difference. Ford YTM...
-
A large cylindrical tank of water with a radius of 10.5 meters is filled to a depth of 2.71 meters. A spigot on the tank is a 3.35 cm inner diameter pipe that is located 21.4 cm above the bottom of...
-
Before you fill the questions below, review Laboratory Exercise 1, "The Scientific Method and Hypothesis Testing". Make sure you are testing only one independent variable. 1) State the hypothesis you...
-
Global.asax is used for: a. declare application variables O b. all other answers are wrong O c. declare global variables O d. handle application events
-
Revise sales budget (Learning Objective 4)} Turn to the original Whitewater Sporting Goods Data Set item 3. Suppose June sales are expected to be \(\$ 40,000\) rather than \(\$ 60,000\). Revise...
-
Continuation of S10-5: cash budget (Learning Objective 3) Refer to \(\$ 10-5\). Grippers has \(\$ 8,300\) cash on hand on January 1. The company requires a minimum cash balance of \(\$ 7,500\)....
-
Interpret favorable variance (Learning Objective 5) Exhibit 10-20 shows that the Mexican sauces product line had a favorable marketing expense variance. Does this favorable variance necessarily mean...
Study smarter with the SolutionInn App