Smitty Nursing Homes Ltd is cash rich because of several consecutive good years. One of the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Smitty Nursing Homes Ltd is cash rich because of several consecutive good years. One of the alternative uses for the excess funds is an acquisition. Linda Wade, Smitty's treasurer, has been asked to place a value on a potential target, Hill Long Term Care, a small chain in an adjacent state. The table below indicates Wade's estimates of Hill's earnings potential if it came under Smitty's management (in millions of dollars). The interest expense here includes the interest on Hill's existing debt and on new debt expected to be issued over time to help finance expansion within the new "H Division," the code name given to the target firm. The retentions represent earnings that will be reinvested within the H Division to help finance its growth. Security analysts estimate Hill's beta to be 1.3. The acquisition would not change Hill's capital structure or tax rate, and its optimal capital structure is 40 percent debt and 60 percent equity. Wade estimates the risk-free rate to be 9 percent and the market risk premium to be 4 percent. She also estimates that net cash flows after Year 4 will grow at a constant rate of 6 percent. Smitty's tax rate is 21 percent. Wade has assembled the following forecasted data: Year 1 Year 2 Year 3 Year 4 Net revenues $60.0 $90.0 $112.5 $127.5 Cash expenses $43.5 $61.5 $78.0 $90.0 Depreciation $4.5 $6.0 $7.5 $9.0 Earnings before interest and taxes $12.0 $22.5 $27.0 $28.5 Interest $3.0 $4.5 $4.5 $6.0 Earnings before taxes $9.0 $18.0 $22.5 $22.5 Taxes (40 percent) $3.6 $7.2 $9.0 $9.0 Net profit $5.4 $10.8 $13.5 $13.5 Estimated retentions $0.0 $15.0 $12.0 $9.0 a. What is the equity value of Hill using the free cash flow to equityholders (FCFE) method? b. Wade is quite confident of the estimated cash flows in the table above but is aware of the limitations of the constant growth model. How sensitive is the equity value of Hill to different values of the constant growth rate of the net cash flows after Year 4? (Hint: Graph the equity value at different values of g, from 2 to 12 percent.) c. Assume Hill has 10 million shares outstanding. These shares are traded relatively infrequently, but the last trade, made several weeks ago, was at a price of $16 per share. -Should Smitty make an offer for Hill? -If so, what is the range of how much Smitty should offer per share of Hill? - Construct a table that shows the gain/loss per share for Smitty and Hill over the range of offer per share (in one-dollar increments), and graph the results. Smitty Nursing Homes Ltd is cash rich because of several consecutive good years. One of the alternative uses for the excess funds is an acquisition. Linda Wade, Smitty's treasurer, has been asked to place a value on a potential target, Hill Long Term Care, a small chain in an adjacent state. The table below indicates Wade's estimates of Hill's earnings potential if it came under Smitty's management (in millions of dollars). The interest expense here includes the interest on Hill's existing debt and on new debt expected to be issued over time to help finance expansion within the new "H Division," the code name given to the target firm. The retentions represent earnings that will be reinvested within the H Division to help finance its growth. Security analysts estimate Hill's beta to be 1.3. The acquisition would not change Hill's capital structure or tax rate, and its optimal capital structure is 40 percent debt and 60 percent equity. Wade estimates the risk-free rate to be 9 percent and the market risk premium to be 4 percent. She also estimates that net cash flows after Year 4 will grow at a constant rate of 6 percent. Smitty's tax rate is 21 percent. Wade has assembled the following forecasted data: Year 1 Year 2 Year 3 Year 4 Net revenues $60.0 $90.0 $112.5 $127.5 Cash expenses $43.5 $61.5 $78.0 $90.0 Depreciation $4.5 $6.0 $7.5 $9.0 Earnings before interest and taxes $12.0 $22.5 $27.0 $28.5 Interest $3.0 $4.5 $4.5 $6.0 Earnings before taxes $9.0 $18.0 $22.5 $22.5 Taxes (40 percent) $3.6 $7.2 $9.0 $9.0 Net profit $5.4 $10.8 $13.5 $13.5 Estimated retentions $0.0 $15.0 $12.0 $9.0 a. What is the equity value of Hill using the free cash flow to equityholders (FCFE) method? b. Wade is quite confident of the estimated cash flows in the table above but is aware of the limitations of the constant growth model. How sensitive is the equity value of Hill to different values of the constant growth rate of the net cash flows after Year 4? (Hint: Graph the equity value at different values of g, from 2 to 12 percent.) c. Assume Hill has 10 million shares outstanding. These shares are traded relatively infrequently, but the last trade, made several weeks ago, was at a price of $16 per share. -Should Smitty make an offer for Hill? -If so, what is the range of how much Smitty should offer per share of Hill? - Construct a table that shows the gain/loss per share for Smitty and Hill over the range of offer per share (in one-dollar increments), and graph the results.
Expert Answer:
Related Book For
Fundamentals of Financial Management
ISBN: 978-0324597707
12th edition
Authors: Eugene F. Brigham, Joel F. Houston
Posted Date:
Students also viewed these finance questions
-
Smittys Home Repair Company, a regional hardware chain that specializes in do-it-yourself materials and equipment rentals, is cash rich because of several consecutive good years. One of the...
-
Smittys Home Repair Company, a regional hardware chain that specializes in do-it-yourself materials and equipment rentals, is cash rich because of several consecutive good years. One of the...
-
Mick Stone disposed of the following assets during tax year 2020-21: (1) On 19 May 2020, Mick sold a freehold warehouse for 522,000. This warehouse was purchased on 6 August 2008 for 258,000, and was...
-
Consider the switched network snooping protocol described above and the cache contents from Figure 4.37. What are the sequence of transient states that the affected cache blocks move through in each...
-
Tasty Bakery Corporation is evaluating the acquisition of a bakery machine that costs $72,000 and requires $3,000 in installation costs. If the corporation depreciates the machine under MACRS, using...
-
A spherical capacitor has an inner radius of \(8.00 \mathrm{~mm}\) and an outer radius of \(8.50 \mathrm{~mm}\). With air between the spheres, the capacitor is connected to a battery and allowed to...
-
For the year ended June 30, 2014, net income for Flake Corporation was $14,800. Depreciation expense was $4,000. During the year, Accounts Receivable increased by $8,800, Inventories increased by...
-
Other than the wind speed, what factor has the most impact on the amount of power generated by a wind turbine? Swept area of rotor Turbine style Terrain Blade material.
-
Overview The milestone for Project One involves applying accounting principles and methods to long-term liabilities and equity. You will also evaluate these financial statement components for...
-
Find the electric field intensity due to an infinetly thin uniformly charged plane sheet of surface charge density o using Gauss's theorem. A charge +Q is located somewhere inside a vertical cone...
-
why are dialogue and discourse so important to consider when we research and learn about communication ethics? Choose three fields of communication (public discourse, interpersonal communication,...
-
How would I explain and teach my patient about the pathophysiology of type I diabetes mellitus using non-medical terminology?
-
Cost of preferred stock. Kyle is raising funds for his company by selling preferred stock. The preferred stock has a par value of $93 and a dividend rate of 10.5%. The stock is selling for $59.52 in...
-
Business Memo Report Writing Assignment Scenario After graduation, you are hired by a small company in the Toronto area. The company would like to purchase new equipment to stay current with...
-
Once you've chosen your company or product, explain why you would not purchase from that company or that product. Be sure to give an argument making use of moral principles to support your statements.
-
Read the article Work/Life Balance: Challenges and Solutions and Write a paper about the Work/Life Balance: Challenges and Solutions.
-
A 6-lb shell moving with a velocity ?? v0k explodes at point D into three fragments which hit the vertical wall at the points indicated. Fragments A, B, and C hit the wall 0.010 s, 0.018 s, and 0.012...
-
Identify something you own, perhaps even something you still use regularly. a. Give a list of at least six reasons why you might consider replacing the identified item. b. Identify at least two...
-
A company owns a 6-year-old gear hobber that has a book value of \($60,000.\) The present market value of the hobber is \($80,000.Anew\) gear hobber can be purchased for \($450,000.\) Using an...
-
Ten reasons why companies use equipment long after replacements would be justified economically. In many cases, these reasons do not apply just to companies; rather, they apply to us as individuals....
Study smarter with the SolutionInn App