What is its unlevered cost of equity

Assignment Help Financial Management

Reference no: EM131489415

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 8%. 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 $2.5 million, $3.2 million, $3.5 million, and $4.00 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 $11.40 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 $1.467 million, after which the interest and the tax shield will grow at 5%.

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: EM131489415

Questions Cloud

Analyse the effect of the change in retention ratio : Analyse the effect of the change in retention ratio (both an increase and a decrease) on P-E ratio.

What is the quantity demanded at a given price : Examine the figure below, then answer the questions that follow.

Big discrepancy between the two numbers : Why is there such a big discrepancy between the two numbers? Will the proposed tax reform on individuals and corporation help to improve the number?

How the department of commerce assist companies : Explain how the Department of Commerce assist companies in their efforts to export their products internationally.

What is its unlevered cost of equity : What is Vandell’s pre-acquisition levered cost of equity? What is its unlevered cost of equity?

Evaluate the desirability of continuing rent control : Economists like to use cost-benefit analysis to assess the merits of any program. Use this decision-making strategy to evaluate the desirability of continuing.

Which methods are technologically efficient : Which methods are technologically efficient? b. Which method is economically efficient if the hourly wage rate and the implicit rental rate of capital.

Explain the concept of the balanced scorecard : EXC 21221 Strategic Management Accounting Exercises Assignment. Explain the concept of The Balanced Scorecard, its background, its bearing principles

What you have learned about price floors : Persuasive Writing Research newspapers and news magazines for recent articles about the minimum wage. Using what you have learned about price floors.

User Account

All Pages