Question

In: Finance

APV Problem: SAE Corp., a large cap tech firm, is evaluating the possible acquisition of the...

APV Problem: SAE Corp., a large cap tech firm, is evaluating the possible acquisition of the Benchmark Company, an electronic manufacturer. SAE Corp’s analyst projects the following post-merger free cash flows in ($millions).

           

                                                                                2020              2021             2022              2023

Net Sales                                                          $       200.0 $       230.0 $       257.0 $       269.8

Cost of Goods Sold                                                 130.0             140.0            145.0            150.0

Selling/G&A Expenses                                              20.0               25.0              30.0              32.0

EBIT                                                                   $         50.0 $         65.0 $         82.0 $         87.8

Taxes on EBIT                                                           10.5               13.7              17.2              18.4

NOPAT                                                              $         39.5 $         51.4 $         64.8 $         69.4

Investment in Net Operating Assets                $         10.0 $         12.0 $         13.0 $         15.0

Free Cash Flow                                                 $         29.5 $         39.4 $         51.8 $         54.4

                                               

Interest                                                             $         10.0 $         14.0 $         16.0 $         21.3

                                               

The acquisition, if made, would occur on December 31, 2019. All cash flows above are assumed to occur at the end of the year. Benchmark currently has a market value capital structure of 40% debt totaling $100 and costing 10%. Benchmark pays taxes at 21%. Its current market determined beta is 2.60. Required investment in net operating assets are shown. SAE expects Benchmark’ free cash flows and tax shields to grow at a 3% rate beginning in 2024 (terminal growth rate). The risk-free rate is 2.5% and the market risk premium is 6%.

           

Use the APV approach to answer the following questions.          

                            

e).        What is the present value of the interest tax shields?        

                       

f).        What is estimated value of Benchmark operations?          

                       

g).       What is the estimated value of Benchmark’s common equity?

Solutions

Expert Solution

1. Cost of Equity = Risk Free Rate + Beta * Market Risk Premium = 2.50% + 2.60 * 6% = 18.10%

2. WACC = weight of equity * cost of equity + weight of debt * After tax Cost of debt

WACC = 60% * 18.10% + 40% * 10%*(1-0.21)

WACC = 14.02%

All values are in millions

Please upvote

jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

Trans Corp, a large conlomerate is evaluating the possible acquisition of the chip company. Transcorp analysts...
Trans Corp, a large conlomerate is evaluating the possible acquisition of the chip company. Transcorp analysts project the following post merger incremental cash flows. Years                         CF 2003 12 2004 19 2005 23 2006 29 2007 and beyond       Constant growth rate at 10% Chip currently has a market value capital structure debt of 10%, but transcorp would increase it to 50% if the acquisition were made. Chip, if independent pays30% taxes, but its income would be taxed at 40% if...
Martin Technologies Inc., a large electronics company, is evaluating the possible acquisition of Columbia Electronics, a...
Martin Technologies Inc., a large electronics company, is evaluating the possible acquisition of Columbia Electronics, a regional electronics company. Martin’s analysts project the following post-merger data for Columbia (in millions of dollars): 2015 2016 2017 2018 Net sales $300 $425 $475 $550 Selling and administrative expense 40 50 60 75 Interest 25 30 35 40 Tax rate after merger 35% Cost of goods sold as a percent of sales 75% Beta after merger 1.2000 Risk-free rate 4% Market risk premium...
Merger Analysis TransWorld Communications Inc., a large telecommunications company, is evaluating the possible acquisition of Georgia...
Merger Analysis TransWorld Communications Inc., a large telecommunications company, is evaluating the possible acquisition of Georgia Cable Company (GCC), a regional cable company. TransWorld's analysts project the following post-merger data for GCC (in thousand of dollars): 2015 2016 2017 2018 Net Sales $482 $540 $584 $631 Selling and administrative expense 42 52 61 69 Interest 18 21 24 27 Tax rate after merger 30% Cost of goods sold as a percent of sales 80% Beta after merger 1.663 Risk-free rate...
Merger Analysis TransWorld Communications Inc., a large telecommunications company, is evaluating the possible acquisition of Georgia...
Merger Analysis TransWorld Communications Inc., a large telecommunications company, is evaluating the possible acquisition of Georgia Cable Company (GCC), a regional cable company. TransWorld's analysts project the following post-merger data for GCC (in thousand of dollars): 2015 2016 2017 2018 Net Sales $423 $474 $512 $569 Selling and administrative expense 40 48 57 64 Interest 18 21 24 27 Tax rate after merger 35% Cost of goods sold as a percent of sales 80% Beta after merger 1.614 Risk-free rate...
A certain firm is evaluating the proposed acquisition of a new milling machine. The cost of...
A certain firm is evaluating the proposed acquisition of a new milling machine. The cost of machine is Rs. 1,000,000 and it would cost another Rs. 200,000 to modify it for special use. The firm has been using the straight-line depreciation assuming 5 years life and Rs 100,000 of salvage value. The machine would require an increase in net working capital (inventory) of Rs.100,000. The milling machine would have no effect on revenues, but it is expected to save the...
BT Alex Brown Analysts are evaluating Energen (NYSE: EGN) for possible inclusion in a small-cap oriented...
BT Alex Brown Analysts are evaluating Energen (NYSE: EGN) for possible inclusion in a small-cap oriented portfolio. EGN is a diversified energy company involved in oil & gas products. As a result of EGN’s aggressive program of purchasing oil and gas producing properties, BT Alex Brown expects above-average growth for the next five years. The analysts establish the following facts and forecasts for EGN: Current market price is $20 Current dividends are $0.54 Required return on equity is 11% Initial...
As treasurer of Firm A., you are investigating the possible acquisition of Firm B. You have the following data:
  As treasurer of Firm A., you are investigating the possible acquisition of Firm B. You have the following data: You estimate that investors currently expect a steady growth of about 6% in Firm B’ earnings and dividends. Under new management this growth rate would be increased to 8% per year, without any additional capital investment required. Assume that the cost of equity remains unchanged and the Firm A's equity value also remains unchanged.   Firm A Firm B Earnings...
If a large tech/social media company (such as Google) was to make an acquisition of another company. What would the best options be?
If a large tech/social media company (such as Google) was to make an acquisition of another company. What would the best options be?
TTT Corp is evaluating the acquisition of KT Company.  TTT analyst projects the following post merger cash...
TTT Corp is evaluating the acquisition of KT Company.  TTT analyst projects the following post merger cash flows for KT Company if purchased by TTT Corp. Net Sales Year 1 $600 Year 2 $700       Oper Expenses        Year 1 $350 Year 2 $400         Interest Year 1 20 Year 2 25         Depreciation Year 1 10 Year 2   10          Net Investment Year 1 10 Year 2  10          In Operating Capital The current market beta for KT Company is 1.4 and its tax rate is 25%...
You have been asked to value GGP, Inc as a possible acquisition target. The firm is...
You have been asked to value GGP, Inc as a possible acquisition target. The firm is currently using 30% debt, has a levered beta of 2.2, and is subject to 21 percent corporate tax rate. The risk-free rate is 4 percent and the market risk premium is 8 percent. You expect that after 3 years (if still operating independently), the growth of the firm will be declining by 3.5 percent a year indefinitely. This also applies to the firm’s interest...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT