Question

Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a target capital structure consisting of 30% debt; its beta is 1.20 (given its target capital structure). Vandell has $11.58 million in debt that trades at par and pays a 7.8% interest rate. Vandell’s free cash flow (FCF0) is $2 million per year and is expected to grow at a constant rate of 5% a year. Both Vandell and Hastings pay a 30% combined federal and state tax rate. The risk-free rate of interest is 7% and the market risk premium is 5%. Hastings Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell’s free cash flows to be $2.6 million, $3.1 million, $3.5 million, and $3.99 million at Years 1 through 4, respectively, after which the free cash flows will grow at a constant 5% rate. Hastings plans to assume Vandell’s $11.58 million in debt (which has a 7.8% interest rate) and raise additional debt financing at the time of the acquisition. Hastings estimates that interest payments will be $1.5 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 $1.402 million, after which the interest and the tax shield will grow at 5%. Indicate the range of possible prices that Hastings could bid for each share of Vandell common stock in an acquisition. Do not round intermediate calculations. Round your answers to the nearest cent.

The bid for each share should range between $ per share and $ per share.

Answer 1

Given Details as Follows
1. Risk Free Interest rate; 7 %
2. Company beta: 1.2
3. Risk Premium rate: 5%
So Rate of Equity is = 7%+(1.2*5%)=13%
Based on the given data post-merger the Vandell’s free cash flows due to synergies as follows for the first four years
Particulars	Y1	Y2	Y3	Y4
FCFO To be	2600000	3100000	3500000	3990000
Interest Payments to be	1500000	1500000	1500000	1402000
Net Cash Flows	1100000	1600000	2000000	2588000
Discount @ 13%	0.88496	0.78315	0.69305	0.61332
Present Value @13%	973451	1253035	1386100	1587269
Terminal cash Flows ( due to having FCFO with the growth rate)
[ PV* (1+g)/(ke-g)]
TV4= 2588000 *(1+0.05)/(1.13-0.05)
So TV4 is 2516111
Present Value of terminal value year 4 is 1543178
Present Value of Cash Flows for All four years with Terminal cash flows: 6743033
Equity Value = Pv of FCFO/Ke
i.e. 6743033 / 13% , $ 51869484.61
per share value =	$ 51.87/share (51869484.61/1000000)