Atlantic Corporation is considering the purchase of the linerboard mill and corrugated box plants of Royal Paper for a total price of $260 million. The estimated incremental cash flows that would result if Atlantic acquired the facilities are presented below. Atlantic's marginal tax rate is 36% and their after-tax cost of capital is 13%. (in $ Millions) 1984 1985 1986 1987 1988 1989 1990 1991 1992 1993 EBIAT 20.1 28.4 41.6 36.9 38.7 43.4 50.3 58.2 62.5 67.0 25.3 Depreciation Operating Cashflows 20.9 41.0 28.3 35 39.3 41.3 39.3 34.3 27.1 26.3 56.7 76.6 76.2 80.0 82.7 84.6 85.3 88.8 92.3 (19.2) (30.5) (41.7) (9.0) (16.0) (10.0) CAPEX (10.2) (10.2) (8.2) (5.0) (6.2) (6.2) (5.0) (4.0) (4.2) (6.0) (4.2) (5.0) NWC (4.0) (5.0) Terminal Value 0.0 0.0 0.0 24.9 0.0 0.0 0.0 0.0 0.0 0.0 381.5 78.6 464.6 Free Cash Flows 12.8 10.2 61.0 65.8 69.5 73.4 75.1
Atlantic Corporation is considering the purchase of the linerboard mill and corrugated box plants of Royal Paper for a total price of $260 million. The estimated incremental cash flows that would result if Atlantic acquired the facilities are presented below. Atlantic's marginal tax rate is 36% and their after-tax cost of capital is 13%. (in $ Millions) 1984 1985 1986 1987 1988 1989 1990 1991 1992 1993 EBIAT 20.1 28.4 41.6 36.9 38.7 43.4 50.3 58.2 62.5 67.0 25.3 Depreciation Operating Cashflows 20.9 41.0 28.3 35 39.3 41.3 39.3 34.3 27.1 26.3 56.7 76.6 76.2 80.0 82.7 84.6 85.3 88.8 92.3 (19.2) (30.5) (41.7) (9.0) (16.0) (10.0) CAPEX (10.2) (10.2) (8.2) (5.0) (6.2) (6.2) (5.0) (4.0) (4.2) (6.0) (4.2) (5.0) NWC (4.0) (5.0) Terminal Value 0.0 0.0 0.0 24.9 0.0 0.0 0.0 0.0 0.0 0.0 381.5 78.6 464.6 Free Cash Flows 12.8 10.2 61.0 65.8 69.5 73.4 75.1
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
100%
I attached a detailed photo of the problem.
I need to find the following
Calculate the NPV, IRR, and payback period for the acquisition and indicate what you think Atlantic should do
Transcribed Image Text:Atlantic Corporation is considering the purchase of the linerboard mill and corrugated box plants of
Royal Paper for a total price of $260 million. The estimated incremental cash flows that would result
if Atlantic acquired the facilities are presented below. Atlantic's marginal tax rate is 36% and their
after-tax cost of capital is 13%.
(in $ Millions)
1984
1985
1986
1987
1988
1989
1990
1991
1992
1993
EBIAT
20.1
28.4
41.6
36.9
38.7
43.4
50.3
58.2
62.5
67.0
25.3
Depreciation
Operating Cashflows
20.9
41.0
28.3
35
39.3
41.3
39.3
34.3
27.1
26.3
56.7
76.6
76.2
80.0
82.7
84.6
85.3
88.8
92.3
(19.2) (30.5) (41.7)
(9.0) (16.0) (10.0)
CAPEX
(10.2) (10.2) (8.2)
(5.0)
(6.2) (6.2)
(5.0) (4.0)
(4.2)
(6.0)
(4.2)
(5.0)
NWC
(4.0) (5.0)
Terminal Value
0.0
0.0
0.0
24.9
0.0
0.0
0.0
0.0
0.0
0.0 381.5
78.6 464.6
Free Cash Flows
12.8
10.2
61.0
65.8
69.5
73.4
75.1
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 5 steps with 4 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education