Merger valuation with the capv model

Assignment Help Financial Management

Reference no: EM131897411

Merger Valuation with the CAPV Model

Hastings Corporation is interested in acquiring Vandell Corporation. Vandell currently has 1 million shares outstanding and a target capital structure consisting of 30% debt; its current beta is 1.10 (i.e., based on its target capital structure). Vandell's debt interest rate is 8%. Assume that the risk-free rate of interest is 6% and the market risk premium is 5%. 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 $2.5 million, $2.7 million, $3.5 million, and $3.89 million at Years 1 through 4, respectively, after which the free cash flows will grow at a constant 4% rate. Hastings plans to assume Vandell’s $9.49 million in debt (which has an 8% interest rate) and raise additional debt financing at the time of the acquisition. Hastings estimates that interest payments will be $1.6 million each year for Years 1, 2, and 3. After Year 3, a target capital structure of 30% debt will be maintained. Interest at Year 4 will be $1.431 million, after which the interest and the tax shield will grow at 4%.

What is Vandell’s pre-acquisition levered cost of equity? What is its unlevered cost of equity? Round your answer to two decimal places. Do not round intermediate calculations.

Pre-acquisition levered cost of equity: %

Unlevered cost of equity: %

What is the intrinsic unlevered value of operations at t = 0 (assuming the synergies are realized)? Round your answer to the nearest cent. Do not round intermediate calculations. $

What is the value of the tax shields at t = 0? Round your answer to two decimal places. Do not round intermediate calculations. $ million

What is the total intrinsic value of operations at t = 0? What is the intrinsic value of Vandell’s equity to Hastings? What is Vandell’s intrinsic stock price per share? Round your answer to two decimal places. Do not round intermediate calculations.

Value of operations: $ million

Equity value to acquirer: $ million

Intrinsic value per share of existing shares to acquirer: $ /share

Reference no: EM131897411

Questions Cloud

Discussing similarity of ?pair select by exploring art style : Discussing similarities and distinctions of the ?pair you select by exploring art styles, purposes, materials and cultural environments.

What theories of motivation could you use to help them : How might the incorporation of "nap rooms" for sleep-deprived employees demonstrate aspects of equity theory?

Maintain a certain level of food : Why sustainability is an important topic to maintain a certain level of food, employment, industry, economy and wast management.

Single individual or group of individuals : Local, state and federal division is a benefit due to power is shared to state governments, and where the federal government is divided.

Merger valuation with the capv model : What is Vandell’s pre-acquisition levered cost of equity? What is its unlevered cost of equity?

Determine the nature of globalization : For this final assignment, imagine that you are an HR manager on a global HRM planning committee. You are required to present to upper management six (6).

Talk about the company services : We can have a conference call on Wednesday, March 14th at 2:00 pm to talk about the company's services. Please let me know if this will be a good time

Hypothetical situation-top management team : Hypothetical situation: You are part of Tesla’s top management team (TMT). Propose three strategic alternatives that are in-line with this mission statement

What factor contributed to formation of a kingdom of england : What factors contributed to the formation of a kingdom of England in the 10th century? Did this ultimately strengthen their authority as rulers?

User Account

All Pages