What is the intrinsic value of vandell equity to hastings

Assignment Help Financial Management

Reference no: EM131910258

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: EM131910258

Questions Cloud

Determine break-even point : John, a short seller is trying to determine his break-even point. With no other securities,

Comparative financial statements : Prepare Friday's audit report that was submitted to Kim's board of directors on the 2015 and 2014 comparative financial statements.

Share of vandell common stock in acquisition : Indicate the range of possible prices that Hastings could bid for each share of Vandell common stock in an acquisition.

What are the upper and lower bounds for these projections : What are the upper and lower bounds for these projections? What is the base-case NPV? What are the best- and worst-case scenario NPVs?

What is the intrinsic value of vandell equity to hastings : What is Vandell’s pre-acquisition levered cost of equity? What is its unlevered cost of equity? What is the intrinsic value of Vandell’s equity to Hastings?

Cost of equity and weighted average cost of capital : What are Vandell’s cost of equity and weighted average cost of capital? What is Vandell's intrinsic value of operations?

Compute the rate of return of project : Agdist Corporation distributes agricultural equipment. Compute the rate of return of this project.

What is standard deviation of portfolio : Security F has an expected return of 10 percent and a standard deviation of 26 percent per year. what is the standard deviation of the portfolio?

Calculate payback period for modernize-replace alternatives : Expert Chips is a manufacturer of prototype chips based in? Dublin, Ireland. Calculate payback period for the modernize and replace alternatives.

User Account

All Pages