Question

In: Finance

Birdie Golf, Inc (Stock price is $108. Per share, 18,000,000 shares outstanding) has been in Merger...

Birdie Golf, Inc (Stock price is $108. Per share, 18,000,000 shares outstanding) has been in Merger talks with the Hybrid Golf Co. for 6 months. Hybrid has 8 million shares outstanding. Birdie has superior ,assymetric, marketing intelligence and has learned that the GOLF industry is picking up new and massive interest from teens through 30 year olds. Birdie has made a CASH offer for Hybrid agreeing to $300,000,000.

Top line revenue growth (demand) is expected to increase since more youth players are anticipated and the prices of the combined products can also fetch higher price points. Meanwhile, thanks to long term fixed price agreements, the strength of the US$, we expect the cost of manufacture to only slightly increase. Bryce Bichon has calculated the new Dividends which are furnished below..

In addition, Hybrid has found a new funding source from Swiss FD Bank Corp. lowering its cost of debt.

Hybrid will pay a $70,000,000 immediate cash dividend to Birdie.

Birdie’s very capable tax advisors feel that Birdie can now additionally use Hybrid’s NOLs. The Total Net Operating Loss is $25,000,000 as of 2019. The Schedule for using the NOLs is spread evenly over the next 5 years.

Hybrid will be kept as a captive corporation and thus can be sold at the end of 5 years. Birdie expects a constant Growth Rate on Dividends to be 3% going forward

Dividends Calculated after TAXES from Hybrid;

2019 35,000,000

2020 40,000,000

2021 45,000,000

2022 50,000,000

2023 55,000,000

For WACC purposes:

The capital structure at Hybrid is 40% debt and 60% equity. With the new Swiss Bank funding resulting with a Cost of Debt of 7 %. The Corporate Tax rate is 30% The BETA for Hybrid is 1.44, The Risk Free Rate is 3% and the Return on the Market is 8.5%

PLEASE ANSWER all THE FOLLOWING QUESTIONS

1. What is the Valuation of Hybrid Golf (NPV)? Should the shareholders of Birdie agree to this deal? (PLEASE USE EXCEL TO SOLVE)

2. What is the highest share price Birdie can pay per share of Hybrid?

3. Suppose Birdie decides to trade its shares in exchange for Hybrid stock. What exchange ratio would make the merger terms equivalent to a cash offer?

4. What is the highest exchange ratio Birdie should be willing to pay and still undertake the merger?

Expert Solution

jeff jeffy answered 1 year ago

Company A currently has a stock price $20/per share, with outstanding shares 2 Mil shares. It...

Company A currently has a stock price $20/per share, with outstanding shares 2 Mil shares. It also has outstanding debt of 20 Mil. Tax rate is 30%. Its annual bond with 10 year maturity date has a price now $886, par value $1000 and coupon rate is 7%. It has a beta of risk 1.2, risk free rate 4% and market index return 9%. Please answer following parts with above information Part1) what is the cost of debt before tax?...

Western Electric has 33,000 shares of common stock outstanding at a price per share of $81...

Western Electric has 33,000 shares of common stock outstanding at a price per share of $81 and a rate of return of 12.90 percent. The firm has 7,400 shares of 8.00 percent preferred stock outstanding at a price of $96.00 per share. The preferred stock has a par value of $100. The outstanding debt has a total face value of $410,000 and currently sells for 112 percent of face. The yield to maturity on the debt is 8.14 percent. What...

Valiant Industries has 30 million shares of stock outstanding at a price of $25.44 per share....

Valiant Industries has 30 million shares of stock outstanding at a price of $25.44 per share. The company wishes to raise more money and plans to do so through a rights issue. Every existing stockholder will receive one right for each share of stock held. For every six rights held by the stockholder, they can buy one share at a price of $24.00 per share. If all rights are exercised, how much money will be raised in this offer? A....

Celom has 5 million shares of common stock outstanding with a current price per share of...

Celom has 5 million shares of common stock outstanding with a current price per share of $15 per share. The company has 2 million shares of preferred stock outstanding with a current price of $20 per share. The company also has 5,000 bonds outstanding with a par value of $1,000 each and a coupon rate of 6%. The bonds are quoted at 102. What weightings should Celom use for its WACC calculation? Therbo Inc's market weighing's of its debt, preferred...

Western Electric has 31,000 shares of common stock outstanding at a price per share of $77...

Western Electric has 31,000 shares of common stock outstanding at a price per share of $77 and a rate of return of 13.10 percent. The firm has 7,200 shares of 7.60 percent preferred stock outstanding at a price of $94.00 per share. The preferred stock has a par value of $100. The outstanding debt has a total face value of $398,000 and currently sells for 110 percent of face. The yield to maturity on the debt is 8.02 percent. What...

Western Electric has 28,000 shares of common stock outstanding at a price per share of $71...

Western Electric has 28,000 shares of common stock outstanding at a price per share of $71 and a rate of return of 13.40 percent. The firm has 6,900 shares of 7.00 percent preferred stock outstanding at a price of $91.00 per share. The preferred stock has a par value of $100. The outstanding debt has a total face value of $380,000 and currently sells for 107 percent of face. The yield to maturity on the debt is 7.84 percent. What...

Western Electric has 25,500 shares of common stock outstanding at a price per share of $66...

Western Electric has 25,500 shares of common stock outstanding at a price per share of $66 and a rate of return of 13.65 percent. The firm has 6,650 shares of 6.50 percent preferred stock outstanding at a price of $88.50 per share. The preferred stock has a par value of $100. The outstanding debt has a total face value of $365,000 and currently sells for 104.5 percent of face. The yield to maturity on the debt is 7.69 percent. What...

Dog Treats has 6,500 shares of stock outstanding at a market price per share of $11....

Dog Treats has 6,500 shares of stock outstanding at a market price per share of $11. FIDO has 15,000 shares outstanding that sell for $18 a share. By merging, $9,600 of synergy can be created. What would be the post-merger value of the combined firm if FIDO acquires Dog Treats in a stock acquisition valued at $75,000? a.$276,100 b.$351,100 c.$156,100 d.$266,500 e.$341,500

Western Electric has 24,000 shares of common stock outstanding at a price per share of $63...

Western Electric has 24,000 shares of common stock outstanding at a price per share of $63 and a rate of return of 13.80 percent. The firm has 6,500 shares of 6.20 percent preferred stock outstanding at a price of $87.00 per share. The preferred stock has a par value of $100. The outstanding debt has a total face value of $356,000 and currently sells for 103 percent of face. The yield to maturity on the debt is 7.60 percent. What...

1)Healthy Foods has 23,000 shares of common stock outstanding at a price per share of $60...

1)Healthy Foods has 23,000 shares of common stock outstanding at a price per share of $60 and a rate of return of 14.2 percent. The firm has $300,000 of preferred stock outstanding at a rate of 8%. The outstanding debt has a total value of $357,000 and the yield-to-maturity on the debt is 7percent before tax. What is the firm's weighted average cost of capital if the tax rate is 40 percent? Show calculations 2)Bono Inc. is considering a project...