Merger Valuation with the CAPV Model

Assignment Help Financial Management

Reference no: EM131984492

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 7.1%. Assume that the risk-free rate of interest is 6% and the market risk premium is 6%. Both Vandell and Hastings face a 40% tax rate. Hastings Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell’s free cash flows to be $2.3 million, $2.9 million, $3.4 million, and $3.67 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 $10.79 million in debt (which has an 7.1% interest rate) 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. After Year 3, a target capital structure of 30% debt will be maintained. Interest at Year 4 will be $1.466 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: EM131984492

Questions Cloud

Exchanged and the two kings remain : The play's title refers to the final stage of a chess match, where most of the major pieces have been exchanged and the two kings remain.

Explain the meaning of the quotation : Pick a quotation from the lay that you found interesting; explain the meaning of the quotation and why you chose it.

What fraction of your money will be invested in risk-bonds : After the company is levered, you decide to sell some of your shares and invest the proceeds in risk-free bonds.

Change the lives of the american people : How did Presidential addresses and Supreme Court rulings begin to change the lives of the American people beginning in the mid-20th century?

Merger Valuation with the CAPV Model : Merger Valuation with the CAPV Model Hastings Corporation is interested in acquiring Vandell Corporation. What is the value of the tax shields at t = 0?

More knowledgeable than children : "Parents are always more knowledgeable than their children, and children are always smarter than their parents'"

Extremely loud and incredible close : Discuss how the book" extremely loud and incredible close" treats the subject of trauma, loss, and the process of grieving.

How much will you receive after all taxes are paid : There are 1 million shares outstanding. Assume the corporate tax rate is 34%, and the personal tax rate on dividend income is 20%.

The firm achieve in order to meet its growth rate goal : What profit margin must the firm achieve in order to meet its growth rate goal?

User Account

All Pages