Question

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 1.30 (given its target capital structure). Vandell has $8.35 million in debt that trades at par and pays an 7.6% interest rate. Vandell’s free cash flow (FCF0) is $2 million per year and is expected to grow at a constant rate of 6% a year. Vandell pays a 35% combined federal and state tax rate. The risk-free rate of interest is 3% and the market risk premium is 4%. Hastings’ first step is to estimate the current intrinsic value of Vandell.

A) What are Vandell’s cost of equity and weighted average cost of capital? Round your answer to two decimal places. Do not round intermediate calculations.

Cost of equity: ___%

WACC: _____%

B) What is Vandell's intrinsic value of operations? (Hint: Use the free cash flow corporate valuation model.) Round your answer to two decimal places. Do not round intermediate calculations.

$_______ million

C) What is the current intrinsic value of Vandell's stock? Round your answer to the nearest cent. Do not round intermediate calculations.

$______ /share

0 0
Add a comment Improve this question Transcribed image text
Answer #1
A) Cost of equity as per CAPM = 3%+1.30*4% = 8.20%
After tax cost of debt = 7.6%*(1-35%) = 4.94%
WACC = 8.20%*70%+4.94%*30% = 7.22%
B) Intrinsic value of operations = 2*1.06/(0.0722-0.06) = $     173.77 million
C) Intrinsic value of equity = 173.77 - 35.00 = $     138.77 million
# of shares outstanding 1.00 million
Current intrinsic value of stock $     138.77
Add a comment
Know the answer?
Add Answer to:
Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a...
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
  • 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...

  • Intrinsic Value of Merger target Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1.5...

    Intrinsic Value of Merger target Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1.5 million shares outstanding and a target capital structure consisting of 30% debt; its beta is 1.25 (given its target capital structure). Vandell has $8.80 million in debt that trades at par and pays a 7% 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. Vandell pays a 25%...

  • 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...

  • 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 $10.81 million in debt that trades at par and pays an 7.5% 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 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 $8.23 million in debt that trades at par and pays an 7.2% 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...

  • 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 $9.48 million in debt that trades at par and pays an 7.7% interest rate. Vandell’s free cash flow (FCF0) is $1 million per year and is expected to grow at a constant rate of 6% 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...

  • 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...

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

    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 $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%...

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