Presents estimates of the company data for merger analysis

Assignment Help Financial Management

Reference no: EM131615948

Company A with excess cash is considering the acquisition of company B.

Company A estimates of B’s earnings potential if it comes under A’s management (in millions of dollars). The interest expense listed here includes the interest (1) on B’s existing debt, (2) on new debt that A would issue to help finance the acquisition, and (3) on new debt expected to be issued over time to help finance expansion within the new “B division,” the code name given to the target firm. The retentions represent earnings that will be reinvested within the B division to help finance its growth.

Company B currently uses 35% debt financing, and it pays federal-plus-state taxes at a 35% rate. Security analysts estimate B’s beta to be 1.15. If the acquisition were to take place, A’s would increase B’s debt ratio to 45%, which would increase B’s beta to 1.29. Further, because company A is highly profitable, taxes on the consolidated firm would be 40%. Depreciation cash flows would have to be reinvested within the division to replace worn-out equipment.

You estimate the risk-free rate to be 4% and the return on the market to be 13%. You also estimate that cash flows after 2021 will grow at a constant rate of 5%. The after tax cost of debt is 8%.

The table presents estimates of the company B’s data for merger analysis (in millions of dollars)

2018 2019 2020 2021

Net Sales 50 70 98 120

COGS 28 48 71 82

Selling & Admin Expenses 3 5.5 6.5 7.5

Interest Expense 2 2.5 3.5 4

Necessary Retained Earnings 0 6.5 8.0 6

What is the cash flow for year 2021 (The cash flow to be used for merger analysis)? 97,521,364.74

67,128,164.54

114,360,850.36

107,873,609.80

85,364,415.76

Reference no: EM131615948

Questions Cloud

Calculate the rate of return on equity for each firm : Calculate the return on invested capital (ROIC) for each firm. Calculate the rate of return on equity (ROE) for each firm.

What would be the effective cost of that credit : What would be the nominal cost of that credit? What would be the effective cost of that credit?

Company is evaluating the replacement of an old machine : A company is evaluating the replacement of an old machine with a new one. The company’s marginal federal-plus-state tax rate is 40%, and its WACC is 12%.

The cash flow to be used for merger analysis : Company A estimates of B’s earnings potential if it comes under A’s management. What is cash flow for year 2018 (The cash flow to be used for merger analysis)?

Presents estimates of the company data for merger analysis : Company A estimates of B’s earnings potential if it comes under A’s management. The table presents estimates of the company B’s data for merger analysis

What is cost of issuing new preferred stock : What is the cost of issuing new preferred stock?

Return on investment vs total asset turnover : What does it mean if they're better at Return on investment vs Total asset turnover?

Gordon growth model of stock valuation : Please use the following information and the Gordon Growth Model of stock valuation to calculate the current market price of a share of Triple M Corporation:

Value of conducting indepth marketing research study : Your firm is considering whether value of conducting indepth marketing research study in order to better assess the attractiveness of introducing a new product.

User Account

All Pages