You have been provided the financial information for 2017 for two companies planning M&A deal, in...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You have been provided the financial information for 2017 for two companies planning M&A deal, in mln RUB. Callas 8 500 Company Revenue Cost of sales (less depreciation expenses) Depreciation SGA and other expenses Verdi 10 000 65% 60% 1 200 1 000 1 500 1 400 Profit tax rate Working capital 5% of 5% of revenue revenue Assume growth of 5% from the first year onwards for standalone companies. Assume growth of 5.5% for joint business. Assume WACC of 16%. Capex is planned to be similar to depreciation expenses. Approximate expenses for the deal are assumed at 3 % of total fair value of a joint business value. You will also need to incur RUB 1 000 mln for land plot documentation for the joint business. EBITDA margin for comparable companies (for information purposes): 19-35%. Required: (a) Calculate fair value of Verdi business on a standalone basis; (b) Calculate fair value of Kallas business on a standalone basis; (c) Calculate fair value of a joint company business and synergy effect. Note: You may use Gordon formulae from the first year as approximation. You have been provided the financial information for 2017 for two companies planning M&A deal, in mln RUB. Callas 8 500 Company Revenue Cost of sales (less depreciation expenses) Depreciation SGA and other expenses Verdi 10 000 65% 60% 1 200 1 000 1 500 1 400 Profit tax rate Working capital 5% of 5% of revenue revenue Assume growth of 5% from the first year onwards for standalone companies. Assume growth of 5.5% for joint business. Assume WACC of 16%. Capex is planned to be similar to depreciation expenses. Approximate expenses for the deal are assumed at 3 % of total fair value of a joint business value. You will also need to incur RUB 1 000 mln for land plot documentation for the joint business. EBITDA margin for comparable companies (for information purposes): 19-35%. Required: (a) Calculate fair value of Verdi business on a standalone basis; (b) Calculate fair value of Kallas business on a standalone basis; (c) Calculate fair value of a joint company business and synergy effect. Note: You may use Gordon formulae from the first year as approximation.
Expert Answer:
Answer rating: 100% (QA)
FV using Gordon Fair Value EarningsWACCgrowth Particulars ... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
You have been provided with Poskie Ltds adjusted trial balance. (Poskie Ltd is a wholesaler of cat toys.) From this, please prepare a SOCI and a Statement of Changes in Equity for the year ending 30...
-
You have been provided the following information for Modular Designs Pty Ltd, an architecture firm, for the quarter ended June 2018. All amounts include GST where applicable. In dollars $ Fee Income...
-
The following represents the financial information for Trovatore Corporation, a manufacturer of electronic components, for two months: Required a. Classify these items into prevention (P), appraisal...
-
Compute the determinant below. 14 8 8 8 51 1000 8 7 3 0 0 0 8 8 8 8 8 2
-
Assume that the number of miles a particular brand of tire lasts before it needs to be replaced follows a normal distribution with a mean of 45,600 miles and a standard deviation of 5,800 miles. a....
-
For each of the following three populations, indicate what the sampling distribution for samples of 25 would consist of: a. Customer receipts for a supermarket for a year. b. Insurance payouts in a...
-
Consider radiation exchange between two annular cylinders of radii \(R_{\mathrm{i}}\), and \(R_{\mathrm{o}}\) facing each other. This is similar to the radiation between flat plates considered in the...
-
1. Differentiate between expendable and untouchable shopping. Why is this distinction important to retailers? 2. As an independent jewelry retailer, what could you learn from Table 1? How should you...
-
What is the importance of time (n) number of years in TVM? What is the importance of the interest rate (R) in TVM? What is the importance of the initial amount of money someone chooses to invest (PV)
-
On January 1, 2023, Pulaski, Incorporated, acquired a 60 percent interest in the common stock of Sheridan, Incorporated, for $392,400. Sheridan's book value on that date consisted of common stock of...
-
how many labor hours should be Software Design, SW Develop. Plan (SDP) with LCAP Methodology , Develop SDD/IDD Document,Develop SRS,Define SW Architecture,Define SW Deployment Architecture, Prepare...
-
When is a manufacturer under a duty to warn?
-
Is it relevant in a tort action that the injured party has taken out insurance against the loss sustained?
-
What is meant by economic loss?
-
Describe the differing points of view taken in equitable estoppel and injurious reliance.
-
What constitutes false imprisonment?
-
please write the code in java & and follow assignment directions. Exercise Module 1 CPRG251: Write a program in which you use Objects in your code The program is a house management system. When the...
-
How do the principles of (a) Physical controls and (b) Documentation controls apply to cash disbursements?
-
On December 31, 2017, Chauvin Inc. purchased land and building from a developer for $22 million. Chauvin paid $6 million in cash when the deal closed and the developer financed the remainder by...
-
Your cousin is in her last year of high school and is in the process of deciding which university to attend. Since you went through the process just a few years ago she has asked you to advise her on...
-
Use the information about Wilfred's Appliance Town Ltd. (ATL) provided in Problem P3-22 to do the following: a. Prepare all necessary transactional journal entries for the year ended August 31, 2017....
-
A man went outside without an umbrella or a raincoat, yet did not get wet.
-
A man and his son are in a car accident. The father dies on the scene, but the child is rushed to the hospital. When he arrives the surgeon says, I cant operate on this boy, he is my son! How can...
-
A man is found shot to death in the front seat of his car. All the windows are closed and the doors are locked; there are no bullet holes anywhere in the car and he did not commit suicide. How was he...
Study smarter with the SolutionInn App