Reference no: EM133068055
Modern Golf (MG) is investigating the takeover of Pure Club Design (PCD). MG is using the discounted cash flow technique for determining PCD's takeover value and expects to achieve economies of scale in sales and marketing. In addition, it expects to realize significant external growth opportunities. MG also has synergistic expectations for PCD's alignment with a U.S. women's professional golf tour. The merger would give MG previously unavailable access to the world's best women golfers and golf courses to be used in product endorsement and marketing strategies.
Several years ago, MG hired Andrew Full, CFA, as a consultant to help in the valuation of potential target firms. Full's research was critical in MG's takeover of Perfect Putting Greens three years ago, as MG's stock price rose immediately upon announcement of the merger, and the shares have continued to perform above the industry average.
Near the end of 20X4, Full has constructed the following pro forma year-end cash flow summary (in millions of dollars):
|
|
20X5
|
20X6
|
20X7
|
20X8
|
|
Net income
|
$500
|
$525
|
$555
|
$590
|
|
Depreciation expense
|
80
|
87
|
92
|
100
|
|
Capital expenditures
|
117
|
121
|
6
|
156
|
Full expects there to be no change in deferred taxes, a constant working capital requirement (i.e., no change), and net interest after tax to be fixed at $75 each year. Full estimates MG's weighted average cost of capital to be 10.0% and terminal growth to be 4.0%.
In his research, Full has discovered additional information and makes the following notes:
Observation 1: Pure Club Design has a share rights plan allowing its shareholders the right to buy additional PCD shares at a 50% discount to the market price if any acquiring firm purchases a minimum of 5.0% of PCD shares. The acquiring firm would not be able to participate in this purchase.
Observation 2: I recommend that MG make an all-equity offer for PCD, but only before the poison pill is redeemed (canceled) by PCD's board of directors. PCD shareholders voted at the last annual meeting to rescind the poison pill, but it remains in place.
Observation 3: PCD has a pension fund for its employees. The fund assumes a discount rate that is higher than that of its competitors. We should hire an external professional to provide us with clear ideas of how this will impact our own pension fund.
1. The intrinsic value of PCD is closest to: BCA
A. $8.5 billion.
B. $9.1 billion.
C. $9.7 billion.
2. Other than external growth, the most likely secondary motivation for MG's planned takeover of PCD is: BCA
A. Diversification.
B. Bootstrapped earnings.
C. Acquisition of unique resources.
3. The method of payment recommended by Full for the takeover is most likely to result in the: BCA
A. Transfer of risk from acquiring shareholders to bondholders.
B. Target shareholders assuming a portion of the risk that the synergies are not achieved.
C. Acquiring firm managers paying too high a premium while increasing their managerial power.
4. In Observation 1, Full is most likely describing a: BCA
A. Poison put.
B. Flip-in poison pill.
C. Flip-over poison pill.
5. Assuming MG's planned takeover of PCD is successful, it will most likely create value because: BCA
A. MG is a strong and profitable company.
B. There is the potential for multiple bidders when the MG bid becomes public.
C. The share purchase provision at PCD will allow PCD's managers to negotiate a higher premium.
6. Is PCD's corporate governance most likely satisfactory with respect to disclosure and responsiveness? BCA
A. Both are satisfactory.
B. Both are not satisfactory.
C. The disclosure is satisfactory, but the responsiveness is not satisfactory.