Question

A company is considering an acquisition of The Company “B”. B has a cost of equity...

  1. A company is considering an acquisition of The Company “B”. B has a cost of equity of 10% and 25% of its financing is in the form debt at 6%. After acquisition, it is estimated that the cash flows and the interest payments for the next three years are as follows:

                            Year 1          Year 2          Year 3

       FCF $10 $20 $25

       Interest expense 28                24           20.28

The cash flows are then expected to grow at a constant rate of 5% indefinitely.       

What is the value of the operations to the acquiring company?

0 0
Add a comment Improve this question Transcribed image text
Answer #1

Weight of Debt (wd)= 0.25

Weight of Equity (we)= 0.75

Cost of equity (ce)= 0.10

Pre-tax cost of debt (cd)= 0.06

Post tax cost of debt assuming tax is nil is 0.06

Weighted average cost of capital= (we*ce)+(wd*cd*(1-t)) here t=0

(0.75*0.10)+(0.25*0.06)= 0.09=9%

Free cash flow to firm (FCFF)= FCF

FCF= EBITDA-Fixed Capital Investment- change in Working capital+Non Cash expenses

Assumptions

1) T=0

So EAT=EBT

2) D&A=0. So NCC=0

EBIT= EBITDA

Therefore FCFF= EBIT-Interest+non cash charges+Int(1-tax rate)-Fixed Capital Investment-Change in Working capital

FCFF=FCF

Terminal Value after 3rd year is ((25*(1+g))/(r-g))

g=0.05

r=cost of capital=0.09

Terminal value is calculated to 3rd year cash flow

Particulars Year 1 Year 2 Year 3
FCF 10 20 25
FCFF 10 20 550
Discount factors 1.09 1.1881 1.295029
Present value (Respective year FCFF/Discount factor) 9.174312 16.8336 424.7009
Sum of present value 450.7088

Value of operations= $450.7088

Add a comment
Know the answer?
Add Answer to:
A company is considering an acquisition of The Company “B”. B has a cost of equity...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • HCA Healthcare is considering an acquisition of Mission Health. Mission Health is a publicly traded company,...

    HCA Healthcare is considering an acquisition of Mission Health. Mission Health is a publicly traded company, and its current beta is 1.30. Mission Health has been barely profitable and had paid an average of only 20 percent in taxes during the last several years. In addition, it uses little debt, having a debt ratio of just 25 percent. If the acquisition were made, HCA would operate Mission Health as a separate, wholly owned subsidiary. Mission Health would pay taxes on...

  • Problem 22-03 Problem 22-03 Merger Bid Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has...

    Problem 22-03 Problem 22-03 Merger Bid Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a target capital structure consisting of 30% debt; its beta is 1.20 (given its target capital structure). Vandell has $10.10 million in debt that trades at par and pays an 7.2% interest rate. Vandell's free cash flow (FCF) is $2 million per year and is expected to grow at a constant rate of 4% a year. Both Vandell and...

  • Using the Adjusted present value (APV) approach: BTR Warehousing, which is considering the acquisition of Globo-Chem...

    Using the Adjusted present value (APV) approach: BTR Warehousing, which is considering the acquisition of Globo-Chem Co., estimates that acquiring Globo-Chem 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 $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...

  • Consider the following acquisition data regarding Wellington Industries and Orators Telecom Inc.: Wellington Industries is considering...

    Consider the following acquisition data regarding Wellington Industries and Orators Telecom Inc.: Wellington Industries is considering an acquisition of Orators Telecom Inc. Wellington Industries estimates that acquiring Orators will result in incremental value for the fim. 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 EBIT Interest expense Debt Total net operating cap 4.0 34.1 119.5 Year 2 6.0 4.4 40.3...

  • Data for Mercy Inc is as follows; FCF= $10 million WACC= 10% \FCF is expected to...

    Data for Mercy Inc is as follows; FCF= $10 million WACC= 10% \FCF is expected to grow at a constant rate of gL=5% ST Investments = $20 million Debt= $40 million Preferred Stock= $10 million Number of shares = 100,000 Mercy Inc, projected free cash flows are as follows Year 1 FCF = $1 million Year 2 FCF = $5 million Year 3 FCF =$10 million FCF grows at a constant rate of 5% after Year 3. Question 1 (a)...

  • Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a...

    Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a target capital structure consisting of 30% debt; its beta is 1.60 (given its target capital structure). Vandell has $8.10 million in debt that trades at par and pays an 7.8% interest rate. Vandell’s free cash flow (FCF0) is $2 million per year and is expected to grow at a constant rate of 4% a year. Both Vandell and Hastings pay a 40% combined federal...

  • Your employer, a mid-sized human resources management company, is considering expan- sion into related fields, including...

    Your employer, a mid-sized human resources management company, is considering expan- sion into related fields, including the acquisition of Temp Force Company, an employment agency that supplies word processor operators and computer programmers to businesses with temporary heavy workloads. Your employer is also considering the purchase of Bigger staff & McDonald (B&M), a privately held company owned by two friends, each with 5 million shares of stock. B&M currently has free cash flow of $24 million, which is expected to...

  • Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares...

    Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a target capital structure consisting of 30% debt; its beta is 1.40 (given its target capital structure). Vandell has $10.71 million in debt that trades at par and pays an 7.5% interest rate. Vandell’s free cash flow (FCF0) is $1 million per year and is expected to grow at a constant rate of 5% a year. Both Vandell and Hastings pay a 35% combined federal...

  • Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a...

    Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a target capital structure consisting of 30% debt; its beta is 1.50 (given its target capital structure). Vandell has $9.62 million in debt that trades at par and pays an 8% interest rate. Vandell’s free cash flow (FCF0) is $2 million per year and is expected to grow at a constant rate of 5% a year. Both Vandell and Hastings pay a 30% combined federal...

  • Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a...

    Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a target capital structure consisting of 30% debt; its beta is 1.20 (given its target capital structure). Vandell has $9.09 million in debt that trades at par and pays an 7.1% interest rate. Vandell’s free cash flow (FCF0) is $2 million per year and is expected to grow at a constant rate of 5% a year. Both Vandell and Hastings pay a 30% combined federal...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT