Merger valuation with change in capital structure

Assignment Help Financial Management

Reference no: EM131489111

Merger Valuation with Change in Capital Structure

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's debt interest rate is 7.3%. Assume that the risk-free rate of interest is 6% and the market risk premium is 7%. Both Vandell and Hastings face a 35% tax rate.

Hastings Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell’s free cash flows to be $2.6 million, $2.7 million, $3.4 million, and $3.80 million at Years 1 through 4, respectively, after which the free cash flows will grow at a constant 5% rate. Hastings plans to assume Vandell’s $10.58 million in debt and raise additional debt financing at the time of the acquisition. Hastings estimates that interest payments will be $1.5 million each year for Years 1, 2, and 3. Suppose Hastings will increase Vandell’s level of debt at Year 3 to $33.4 million so that the target capital structure becomes 45% debt. Assume that with this higher level of debt, the interest rate would be 9.0%, and assume that interest payments in Year 4 are based on the new debt level at Year 3 and the 9.0% interest rate. The Year-4 interest expense is expected to grow at 5% after Year 4.

What is the Year-4 interest expense? What is the Year-4 tax shield? Round your answer to two decimal places. Do not round intermediate calculations.

Year-4 interest expense: $ million

Year-4 tax shield: $ million

What is the unlevered value of operations? What is the value of the tax shield? Round your answer to two decimal places. Do not round intermediate calculations.

Unlevered value of operations: $ million

Value of tax shield: $ million

What is the maximum price per share that Hastings would bid for Vandell? Round your answer to the nearest cent. Do not round intermediate calculations.

Maximum price per share that Hastings would bid for Vandell: $ /share.

Reference no: EM131489111

Questions Cloud

Solve the given mcq : If you were to look at a machine language program, you would see __________.

Provide two examples of situations where an injury occurs : Provide two examples of situations where an injury or illness occurs in the work environment and would not be considered work-related under 29 CFR 1904.

The standard deviation of that starting salary : what is your expected starting salary as well as the standard deviation of that starting salary?

What is principle remaining on the loan : Suppose you take out a loan for $21,676 to purchase a 2016 Nissan Altima. what is the principle remaining on the loan?

Merger valuation with change in capital structure : What is the Year-4 interest expense? What is the Year-4 tax shield? What is the unlevered value of operations? What is the value of the tax shield?

Prepare the acquisition analysis and consolidation worksheet : ACC2100 / ACF2100 Financial Accounting Semester One 2017 Individual Assignment. Prepare the acquisition analysis and consolidation worksheet entries

Reasonable forecast of rate on one year treasury securities : what is a reasonable forecast of the rate on 1-year Treasury securities next year?

Discuss the proposed food label changes outlined : Discuss the proposed Food Label changes outlined in the Textbook, explaining how the changes would help consumers understand food labels more effectively.

What is the firms projected free cash flow for the year : Compute earnings per share and the P/E ratio for 20X2. What is the firm’s projected free cash flow for the year 20X1?

User Account

All Pages