Question

In: Finance

Best Window & Door Corporation is considering the acquisition of Glassmakers Inc. Glassmakers has a capital...

Best Window & Door Corporation is considering the acquisition of Glassmakers Inc. Glassmakers has a capital structure consisting of $5 million (market value) of 11% bonds and $10 million (market value) of common stock. Glassmakers' pre-merger beta is 1.36. Best's beta is 1.02, and both it and Glassmakers face a 40% tax rate. Best's capital structure is 40% debt and 60% equity. The free cash flows from Glassmakers are estimated to be $3.0 million for each of the next 4 years and a horizon value of $10.0 million in Year 4. Tax savings are estimated to be $1 million for each of the next 4 years and a horizon value of $5 million in Year 4. New debt would be issued to finance the acquisition and retire the old debt, and this new debt would have an interest rate of 8%. Currently, the risk-free rate is 6.0% and the market risk premium is 4.0%.

a.         What is Glassmakers' pre-merger WACC?

b.         What discount rate should you use to discount Glassmakers' free cash flows and interest tax savings?

c.         What is the value of Glassmakers' equity to Best?

Solutions

Expert Solution

Solution :-

(a)
Rf = 6%
Market Risk Premium = 4%
Pre merger Beta = 1.36
Now Ke = Rf + Beta ( Risk Premium) 6% + 1.36(4%) 11.44%
Kd ( Cost of Debt ) = 11%
Tax Rate = 40%
After tax debt cost = 11%(1-0.40) 6.60%
Particular Market Value Weights Cost (after tax) Weight*Cost
Equity 10000000 0.667 11.44% 7.63%
Bond 5000000 0.333 6.60% 2.20%
Total 15000000 WACC 9.83%

(b)

Post merger Beta 1.36
Rf = 6%
Market Risk Premium = 4%
Now Ke = Rf + Beta ( Risk Premium) 6% + 1.36(4%) 11.44%
Kd ( Cost of Debt ) = 11%
Particular Market Value Weights Cost (after tax) Weight*Cost
Equity 10000000 0.667 11.44% 7.63%
Bond 5000000 0.333 11.00% 3.67%
Total 15000000 WACC 11.29%

(c)

Value of Firm
Year FCF Tax Savings Net Cashflow [email protected]% PV of Cashflow
1 3000000 1000000 4000000 0.8986 3594213.32
2 3000000 1000000 4000000 0.8074 3229592.34
3 3000000 1000000 4000000 0.7255 2901960.95
4 3000000 1000000 4000000 0.6519 2607566.67
4 10000000 5000000 15000000 0.6519 9778350.00
Total 22111683.28
Now Value of Equity = Value of Firm - Value of Debt
= 22111683.28 - 5000000
Value of Equity 17111683.28

jeff jeffy answered 6 months ago
Next > < Previous

Related Solutions

Best Window & Door Corporation is considering the acquisition of Glassmakers Inc. Glassmakers has a capital...
Best Window & Door Corporation is considering the acquisition of Glassmakers Inc. Glassmakers has a capital structure consisting of $5 million (market value) of 11% bonds and $10 million (market value) of common stock. Glassmakers' pre-merger beta is 1.36. Best's beta is 1.02, and both it and Glassmakers face a 40% tax rate. Best's capital structure is 40% debt and 60% equity. The free cash flows from Glassmakers are estimated to be $3.0 million for each of the next 4...
Best Window & Door Corporation is considering the acquisition of Glassmakers Inc. Glassmakers has a capital...
Best Window & Door Corporation is considering the acquisition of Glassmakers Inc. Glassmakers has a capital structure consisting of $5 million (market value) of 11% bonds and $10 million (market value) of common stock. Glassmakers' pre-merger beta is 1.36. Best's beta is 1.02, and both it and Glassmakers face a 40% tax rate. Best's capital structure is 40% debt and 60% equity. The free cash flows from Glassmakers are estimated to be $3.0 million for each of the next 4...
ABC Corporation is considering an acquisition of XYZ. XYZ has a capital structure of 40% debt...
ABC Corporation is considering an acquisition of XYZ. XYZ has a capital structure of 40% debt and 60% equity, with a current book value of $20 million in assets. XYZ’s pre-merger beta is 1.46 and is not likely to be altered as a result of the proposed merger. ABC’s pre-merger beta is 1.12, and both it and XYZ face a 35% tax rate. ABC’s capital structure is 50% debt and 50% equity, and it has $24 million in total assets....
Simon Corporation is considering the acquisition of Ingram Company. Ingram has a capital structure consisting of...
Simon Corporation is considering the acquisition of Ingram Company. Ingram has a capital structure consisting of $7.5 million (market value) of 11% bonds and $15 million (market value) of common stock. Ingram's pre-merger beta is 1.36. Simon's beta is 1.02, and both it and Ingram face a 40% tax rate. Simon's capital structure is 40% debt and 60% equity. The free cash flows from Ingram are estimated to be $4.5 million for each of the next 4 years and a...
The Clause Solution, Inc., a residential window and door manufacturer, has the following historical record of...
The Clause Solution, Inc., a residential window and door manufacturer, has the following historical record of earnings per share (EPS) from 2013 to 2017: 2017 2016 2015 2014 2013 EPS $1.10 $1.05 $1.00 $0.95 $0.90 The company’s payout ratio has been 60% over the last five years and the last quoted price of the firm’s stock was $10. Flotation costs for new equity will be 7%. The company has 30,000,000 common shares outstanding and a debt-equity ratio of 0.50. If...
Capital Budgeting Methods Roosevelt Corporation is considering the acquisition of machinery and equipment at a cost...
Capital Budgeting Methods Roosevelt Corporation is considering the acquisition of machinery and equipment at a cost of $500,000. No new working capital is required to support the new equipment. The equipment has an estimated useful life of five years and a salvage value of $0. Roosevelt Corporation uses the straight-line method of depreciation. The new equipment is expected to provide an annual net cash flow benefit of $170,000 per year during the five-year period of its useful life. Required: Evaluate...
U Corporation is considering the acquisition of E Corporation. E Corporation has 1,020,000 shares of stock,...
U Corporation is considering the acquisition of E Corporation. E Corporation has 1,020,000 shares of stock, with earnings per share of $4.50 and a market price per share of $80. U Corporation has 1,565,000 shares outstanding with earnings per share of $6.00 and a market price of $55. The merger is expected to increase net income of the combined companies by $2,600,000 (in synergistic benefits). What is the maximum exchange ratio U Corporation can offer and what is the minimum...
13. Able Corporation is considering the acquisition of Target Corporation. Target Corporation has 1,020,000 shares of...
13. Able Corporation is considering the acquisition of Target Corporation. Target Corporation has 1,020,000 shares of stock, with earnings per share of $4.50 and a market price per share of $80. Able Corporation has 1,565,000 shares outstanding with earnings per share of $6.00 and a market price of $55. The merger is expected to increase net income of the combined companies by $2,600,000 (in synergistic benefits). What is the maximum exchange ratio Able Corporation can offer and what is the...
Vandezande Inc. is considering the acquisition of a new machine that costs $435,000 and has a...
Vandezande Inc. is considering the acquisition of a new machine that costs $435,000 and has a useful life of 5 years with no salvage value. The incremental net operating income and incremental net cash flows that would be produced by the machine are (Ignore income taxes.): Incremental Net Operating Income Incremental Net Cash Flows Year 1 $ 76,000 $ 155,000 Year 2 $ 82,000 $ 161,000 Year 3 $ 93,000 $ 175,000 Year 4 $ 56,000 $ 158,000 Year 5...
Discuss the best estimates of McCormick & Company’s capital structure used for the acquisition of new...
Discuss the best estimates of McCormick & Company’s capital structure used for the acquisition of new product lines. Give credit to any sources you use to support your statements. Discuss how understanding capital budgeting will impact the decision of McCormick and Company’s potential investment in a new factory. Give credit to any sources you use to support your statements.
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT