Fundamentals of Financial Management (MindTap Course List)
14th Edition
ISBN: 9781285867977
Author: Eugene F. Brigham, Joel F. Houston
Publisher: Cengage Learning
expand_more
expand_more
format_list_bulleted
Question
Chapter 21, Problem 6P
a.
Summary Introduction
To Determine: The appropriate discount rate for valuing the acquisition.
Introduction: A merger is the mix of two organizations into one by either shutting the old entities into one new entity or by one organization engrossing the other. In other terms, at least two organizations are united into one organization to form a merger.
b.
Summary Introduction
To Determine: The continuing value.
c.
Summary Introduction
To Determine: The value of Company GC to Company TCI .
Expert Solution & Answer
Trending nowThis is a popular solution!
Students have asked these similar questions
RTE Telecom Inc., which is considering the acquisition of Lucky
Coro, estimates that acquiring Lucky will result in an incremental
value for the firm. The analysts involved in the deal have collected the following information from the projected financial statements of the target company: Data Collected (in millions of dollars) Year 1 Year 2 Year 3 EBIT $120 $14.4 $18.0 Interest expense 505560 Debt 29.7 35.1 37.8 Total net operating capital 109.2 111.3 1134) Lucky Corp is a pubicly traded company, and its market- determined pre-merger beta is 1.20 You also have the following information about the company and the projected statements: Lucky currently has a $12.00 million market value of equity and S 7:80 million in debt. The risk-free rate is 3.5%, there is a 5.60% market risk premium, and the Capital Asset Pricing Model produces a pre merger required rate of return on equity rs of 10.22% Lucky's cost of debt is 5.50% al a laxtale of 35% The projections assume that the company will have…
Company A is preparing a deal to acquire company B. One analyst estimated that the merger would produce 85 million dollars of annual cost savings, from operations, general and administrative expenses and marketing. These annual cost savings are expected to begin two years from now, and grow at 2.5% a year. In addition the analyst is assuming an after-tax integration cost of 0.1 billion, and taxes of 20%. Assume that the integration cost of 0.1 billion happens one year after the merger is completed (year 1). The analyst is using a cost of capital of 10% to value the synergies.
Company B’s equity is trading at 2.3 B dollars (market value of equity). Company A is planning to pay a 32% premium for company B.
a) Compute the value of the synergy as estimated by the analyst.
b) does the estimate of synergies justify the premium?
Could you show me how to work this out in an excel sheet?
Company A is preparing a deal to acquire company B. One analyst estimated that the merger would produce 175 million dollars of annual cost savings, from operations, general and administrative expenses and marketing. These annual cost savings are expected to begin three years from now, and grow at 3% a year. In addition the analyst is assuming an after-tax integration cost of 0.25 billion, and taxes of 21%. Assume that the integration cost of 0.25 billion happens right when the merger is completed (year 0). The analyst is using a cost of capital of 9% to value the synergies.
Company B’s equity is trading at 4.3 B dollars (market value of equity). Company A is planning to pay a 32% premium for company B.
a) Compute the value of the synergy as estimated by the analyst. Please show your calculations.
b) Does the estimate of synergies in a) justify the premium that company A offered to company B?
Chapter 21 Solutions
Fundamentals of Financial Management (MindTap Course List)
Knowledge Booster
Similar questions
- Please answer multi-choice question in photo.arrow_forwardDoPharm is evaluating a takeover of Phaneuf Accelerator Inc. by using the FCF and FCFE valuation approaches. DoPharm has collected the following information for the current year:• Phaneuf has sales of $1,000 million with 40% operating margin, depreciation of $90 million, capital expenditures of $170 million, and an increase in working capital of $40 million.• Interest expenses are $50 million. The current market value of Phaneuf’s outstanding debt is $1,500 million. The company has retired the existing bonds for $10 million.• FCF and FCFE are expected to grow at 10% for the next five years and 6% after that.• The tax rate is 30%.• Phaneuf financed with 40% debt and 60% equity. Its before-tax cost of debt is 9%, and its cost of equity is 13%. The number of shares outstanding is 100 million. Question: Estimate the current year’s free cash flow of Phaneuf in millions.arrow_forwardKenneth Cole Productions (KCP) was acquired in 2012 for a purchase price of $15.02 per share. KCP had 18.4 million shares outstanding, $46.8 million in cash, and no debt at the time of the acquisition. a. Given a weighted average cost of capital of 10.9%, and assuming no future growth, what level of annual free cash flow would justify this acquisition price? b. If KCP's current annual sales are $475 million, assuming no net capital expenditures or increases in net working capital, and a tax rate of 40%, what EBIT margin does your answer in part (a) require? a. Given a weighted average cost of capital of 10.9%, and assuming no future growth, what level of annual free cash flow would justify this acquisition price? The level of annual free cash flow that would justify this acquisition price is $ million. (Round to two decimal places.)arrow_forward
- Almony Ltd has announced a cash offer to acquire Bricker Co. Almony Ltd’s shares are trading at $27 and there are 3 million shares of outstanding. Bricker Co’s shares are trading at $4 and there are 1.5 million shares outstanding. Almony Ltd estimates that the acquisition will incur integration costs of $400,000 each year for the first three years. Almony Ltd expects to be able to reduce overlapping capital expenditures by $750,000 in the first five years of the acquisition. The required rate of return for Almony Ltd is 8%. Assume cash flows occur at the end of each year. Based on this information , what is the maximum price Almony Ltd can offer before destroying shareholder value? * with detailed calculation.arrow_forwardMerger analysis -- buy or not? Assume earnings-before-tax of $400 million in 2020, $440 million in 2021, and $484 in 2022. Constant growth thereafter at 6% per year. Cost of equity = 14%. Market price of target company is $42.60/share. You're willing to bid a maximum of 10% over market price. Tax rate = 21%; annual depreciation = $80 million, with anticipated reinvestment at 75% of depreciation. Assume 90 million shares outstanding.arrow_forward6. Merger analysis - Free cash flow to equity (FCFE) approach Consider the following acquisition data regarding Washington Company and Purple Turtle Corp.: Washington Company is considering an acquisition of Purple Turtle Corp. Washington Company estimates that acquiring Purple Turtle will result in incremental value for the firm. The analysts involved in the deal have collected the following information from the projected financial statements of the target company. Data Collected (in millions of dollars) Year 1 Year 2 Year 3 EBIT $11.0 $13.2 $16.5 Interest expense 3.0 3.3 3.6 Debt 34.1 40.3 43.4 Total net operating capital 105.1 107.1 109.1 Purple Turtle is a publicly traded company, and its market-determined pre-merger beta is 1.60. You also have the following information about the company and the projected statements. • Purple Turtle currently has a $12.00 million market value of equity and $7.80 million in debt. •The risk-free rate is 5% with a 7.10% market risk premium, and the…arrow_forward
- The following information refers to Questions No. 13 through 15: The financial manager of Apple Co. is evaluating Banana Co. as a possible acquisition. Banana Co. is expected to produce annual after-tax operating cash flows of PI,500,000. Apple Co. will assume P1,000,000 of Banana Co.'s long-term liabilities. Apple Co.'s weighted average cost of capital is 12% and Banana Co.'s weighted average cost of capital is 15%. The acquisition will be evaluated as a perpetuity. Apple Co.'s common stock is trading at P25 per share with 1,000,000 shares outstanding and a P/E ratio of 10. Banana Co.'s stock is trading at P15 per share with 600,000 shares outstanding and a P/E ratio of 15. Based on this information, the estimated market value of the target- company is nearest P 9,000,000. b. 13. a. P10,000,000. P11,000,000. P11,500,000. с. d.arrow_forwardCash acquisition decision Benson Oil is being considered for acquisition by Dodd Oil. The combination, Dodd believes, would increase its cash inflows by $25,000 for each of the next 5 years and by $50,000 for each of the following 5 years. Benson has high financial leverage, and Dodd can expect its cost of capital to increase from 12% to 15% if the merger is undertaken. The cash price of Benson is $125,000. Would you recommend the merger? Would you recommend the merger if Dodd could use the $125,000 to purchase equipment that will return cash inflows of $40,000 per year for each of the next 10 years? If the cost of capital did not change with the merger, would your decision in part b be different? Explain.arrow_forward4. Merger analysis - Adjusted present value (APV) approach Wizard Inc., which is considering the acquisition of Global Satellite Corp. (GSC), estimates that acquiring GSC will result in an incremental value for the firm. The analysts involved in the deal have collected the following information from the projected financial statements of the target company: Data Collected (in millions of dollars) Year 1 Year 2 Year 3 EBIT $14.0 $16.8 $21.0 Interest expense 3.0 3.3 3.6 Debt 33.0 39.0 42.0 Total net operating capital 113.3 115.5 117.7 Global Satellite Corp. (GSC) is a publicly traded company, and its market-determined pre-merger beta is 1.00. You also have the following information about the company and the projected statements: • GSC currently has a $28.00 million market value of equity and $18.20 million in debt. • The risk-free rate is 5%, there is a 7.10% market risk premium, and the Capital Asset Pricing Model produces a pre-merger required rate of return on equity SL of 12.10%. •…arrow_forward
- Calculation of Net Present Value of Net Cash Benefit from the Sock and Shoe Merger. The after-tax cash flow is $250,000 for 10 years. The cost of capital is 7%. Payment to Shoe's stockholders $1,100,000. Assumption of Shoe's debt is $300,000. What is the NPV of the merger? Group of answer choices $426,724.33 $355,895.39 $277,525.52 $655,895.47arrow_forwardPenn Corp. is analyzing the possible acquisition of Teller Company. Both believes the acquisition will increase its total aftertax annual cash flow by $1,176,015.93 indefinitely. The current market value of Teller is $23,453,722 and that of Penn is $63,348,212. The appropriate discount rate for the incremental cash flow is 13.63%. Penn is trying to decide whether it should offer 36% of its stock or $35,478,193 in cash to Teller's shareholders. What is the equity cost of the acquisition? HINT: Compute the value of the combined firm by adding the current value of the target with the present value of the differential cash flow of the combined firm. To determine the equity cost of the acquisition, add the current value of the acquirer and then multiply by the proposed percentage of the stock that has been offered for the firm.arrow_forwardPenn Corp. is analyzing the possible acquisition of Teller Company. Both believes the acquisition will increase its total aftertax annual cash flow by $1,272,653.1 indefinitely. The current market value of Teller is $23,042,111 and that of Penn is $62,440,594. The appropriate discount rate for the incremental cash flow is 14.22%. Penn is trying to decide whether it should offer 33% of its stock or $36,097,009 in cash to Teller's shareholders. What is the NPV of the stock offer? HINT: Subtract the equity cost (as computed in the previous problem) from the value of the combined firm.arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Managerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage LearningIntermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage Learning
- EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
Managerial Accounting: The Cornerstone of Busines...
Accounting
ISBN:9781337115773
Author:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:Cengage Learning
Intermediate Financial Management (MindTap Course...
Finance
ISBN:9781337395083
Author:Eugene F. Brigham, Phillip R. Daves
Publisher:Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:9781337514835
Author:MOYER
Publisher:CENGAGE LEARNING - CONSIGNMENT