Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The Elgin Golf Dutton Golf Merger Elgin Golf Inc. has been in merger talks with Dutton Golf Company for the past six months. After

The Elgin GolfDutton Golf Merger

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 $ 508,500,000 $562,500,000

Production costs 248,000,000 284,000,000 315,000,000 355,500,000 393,000,000

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 $ 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 $ 20,700,000 $ 20,400,000 $ 25,200,000 $ 31,650,000 $ 37,800,000

Additions to retained

earnings

0 $ 15,400,000 $ 11,700,000 $ 11,700,000 $ 10,800,000

MINI CASE

Step by Step Solution

There are 3 Steps involved in it

Step: 1

1 Should Elgin proceed with the merger if Dutton shareholders agree to a merger price of 3125 per share First calculate the total cost of the acquisition at 3125 per share TotalCost PriceperShare Numb... blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Managerial Accounting

Authors: Charles E. Davis, Elizabeth Davis

2nd edition

1118548639, 9781118800713, 1118338448, 9781118548639, 1118800710, 978-1118338445

More Books

Students also viewed these Accounting questions

Question

Demonstrate knowledge of the company/organization and the position.

Answered: 1 week ago