What is vandell pre-acquisition levered cost of equity

Assignment Help Financial Management

Reference no: EM131982037

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 7% and the market risk premium is 6%. Both Vandell and Hastings face a 30% 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 $3.56 million at Years 1 through 4, respectively, after which the free cash flows will grow at a constant 6% rate. Hastings plans to assume Vandell’s $9.12 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 $1.441 million, after which the interest and the tax shield will grow at 6%.

a. 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 = _____%

b. 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.

c. What is the value of the tax shields at t = 0? Round your answer to two decimal places. Do not round intermediate calculations.

d. 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: EM131982037

Questions Cloud

How many square kilometers of crop should community plant : How many square kilometers of each crop should the community plant in order to maximize profits? What is the maximum profit?

Describe bill’s children interest in the property : Which of the following best describe Bill’s children’s interest in the property?

Identify one stock from each of the two stock exchanges : Describe the similarities and differences between the two stock exchanges. Identify one stock from each of the two stock exchanges.

What is the standard deviation of shields returns : Returns for the Shields company over the last 3 years are shown below. What's the standard deviation of Shields' returns?

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

What are five most important concepts that you have learned : As you complete this course, look back on the experience. What are the five most important concepts that you have learned from the course?

Conduct an independent investigation : ITECH1102 Networking and Security - Content Analysis ePortfolio Assignment - To encourage students to use content analysis summaries to prepare for tests

Analyze the various means of tourism : Analyze the various means of tourism to determine which sector you anticipate will grow the most in the next 20 years. Explain your rationale.

Operating budget for international nonprofit organization : Please review the given information for an Operating Budget for International Nonprofit Organization Given:

User Account

All Pages