Question

In: Finance

The shareholders of Flannery Company have voted in favor of a buyout offer from Stultz Corporation....

The shareholders of Flannery Company have voted in favor of a buyout offer from Stultz Corporation. Information about each firm is given here:

Flannery Stultz
Price–earnings ratio 12.8 35
Shares outstanding 96,000 350,000
Earnings $ 210,000 $ 840,000


Flannery’s shareholders will receive one share of Stultz stock for every three shares they hold in Flannery.

a-1. What will the EPS of Stultz be after the merger? (Do not round intermediate calculations and round your answer to 3 decimal places, e.g., 32.161.)

EPS           $

a-2. What will the PE ratio be if the NPV of the acquisition is zero? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

PE            

b. What must Stultz feel is the value of the synergy between these two firms? (Do not leave the cell blank. Enter "0" if there is no value. Do not round intermediate calculations.)

Synergy value           $

Solutions

Expert Solution

Solution:

a-1

The formula to calculate the EPS of Stultz after merger is as follows:

EPS after merger = (earnings of Flannery + earnings of Stultz + Synergy amount) / (total number of shares of Stultz + (total number of shares of Flannery * exchange ratio))

                            = ($210,000 + $840,000 + 0) / {350,000 + (96,000 * (1/3))}

                            = $1,050,000 / 382,000

                            = $2.749

Hence, the EPS of Stultz after the merger is $2.749.

a-2

At acquisition, if the NPV is zero. In such a case, the market price per share (MPS) of Stultz remains the same.

The formula to calculate the MPS is as follows:

MPS of Stultz = price-earning (P/E) ratio * EPS

                     = 35 * ($840,000 / 350,000)

                       = 35 * $2.4

                       = $84

Hence, the MPS of Stultz is $84.

If the acquisition results in zero NPV, then, the MPS after merger remains the same.

The formula to calculate the P/E ratio after merger is as follows:

P/E ratio = MPS after merger / EPS after merger

               = $84 / 2.749

               = 30.56 times

Hence, the P/E ratio after merger is 30.56 times.

b.

The formula to calculate the synergy considering earnings as a base between the two firms is as follows:

Synergy = {EPS after merger * (total number of shares of Stultz + (total number of shares of Flannery * exchange ratio))} – (earnings of Stultz + earnings of Flannery)

            = {$2.749 * (350,000 + (96,000 * (1/3)))} – ($840,000 + $210,000)

            = {$2.749 * 382,000} – ($1,050,000)

            = $1,050,118 - $1,050,000

            = $118

Hence, the synergy amount between the two firms is $118.

Note: The synergy amount is almost negligible. Therefore, it is possible that the Stultz is motivated to acquire the Flannery is due to any non-financial reason.


Related Solutions

The shareholders of Jolie Company have voted in favor of a buyout offer from Pitt Corporation....
The shareholders of Jolie Company have voted in favor of a buyout offer from Pitt Corporation. Information about each firm is given here: Jolie Pitt   Price–earnings ratio 18.2 30   Shares outstanding 78,000 300,000   Earnings $ 130,000 $ 910,000     Jolie's shareholders will receive one share of Pitt stock for every three shares they hold in Jolie. a-1 What will the EPS of Pitt be after the merger? (Do not round intermediate calculations and round your answer to 3 decimal places,...
The shareholders of Jolie Company have voted in favor of a buyout offer from Pitt Corporation....
The shareholders of Jolie Company have voted in favor of a buyout offer from Pitt Corporation. Jolie has a price of $20 per share, earnings of $240,000, and 60,000 shares outstanding. Pitt has a price of $60, earnings of $600,000, and 120,000 shares outstanding. Jolie's shareholders will receive one share of Pitt stock for every three shares they hold in Jolie. Assume the NPV of the acquisition is zero. What will the post-merger EPS be for Pitt? A) $4 per...
The shareholders of Jolie Company have voted in favor of a buyout offer from Pitt Corporation....
The shareholders of Jolie Company have voted in favor of a buyout offer from Pitt Corporation. Information about each firm is given here: Jolie Pitt   Price–earnings ratio 9.9 29   Shares outstanding 78,000 290,000   Earnings $ 260,000 $ 990,000     Jolie's shareholders will receive one share of Pitt stock for every three shares they hold in Jolie. a-1 What will the EPS of Pitt be after the merger? (Do not round intermediate calculations and round your answer to 3 decimal places,...
The shareholders of Jolie Company have voted in favor of a buyout offer from Pitt Corporation....
The shareholders of Jolie Company have voted in favor of a buyout offer from Pitt Corporation. Information about each firm is given here: Jolie Pitt   Price–earnings ratio 13.2 37   Shares outstanding 99,000 370,000   Earnings $ 230,000 $ 920,000     Jolie's shareholders will receive one share of Pitt stock for every three shares they hold in Jolie. a-1 What will the EPS of Pitt be after the merger? (Do not round intermediate calculations and round your answer to 3 decimal places,...
The shareholders of Bread Company have voted in favor of a buyout offer from Butter Corporation....
The shareholders of Bread Company have voted in favor of a buyout offer from Butter Corporation. Information about each firm is given here: Bread Butter Price-earnings ratio 9 28 Shares outstanding 81,000 280,000 Earnings $ 255,000 $ 850,000 Bread's shareholders will receive one share of Butter stock for every three shares they hold in Bread. a-1. What will the EPS of Butter be after the merger? (Do not round intermediate calculations and round your answer to 3 decimal places, e.g.,...
The shareholders of Barley Corporation have voted in favor of a buyout offer from Wheat Corporation....
The shareholders of Barley Corporation have voted in favor of a buyout offer from Wheat Corporation. Information about each firm is given here: Barley Wheat Price/earnings ratio 13.5 21 Shares outstanding 90,000 210,000 Earnings $180,000 $810,000 Barley shareholders will receive one share of Wheat stock for every three shares they hold of Barley. Required 1)      What will the EPS of Wheat be after the merger? What will be the P/E ratio if the NPV of the acquisition is 0? 2)      What must...
Cerner Corporation announced a first-come, first-serve stock repurchase offer to its shareholders – the company agreed...
Cerner Corporation announced a first-come, first-serve stock repurchase offer to its shareholders – the company agreed to repurchase 2,653,780 shares of its common stock in exchange for total consideration of $173,434,000. Cerner had 329,641,500 total shares outstanding before the redemption. You acquired 16,482,075 shares of Cerner's stock two years ago for $20/share. You were the only shareholder to participate in the repurchase offer and Cerner agreed to redeem the total number of shares directly from you. Choose the response that...
Cerner Corporation announced a first-come, first-serve stock repurchase offer to its shareholders – the company agreed...
Cerner Corporation announced a first-come, first-serve stock repurchase offer to its shareholders – the company agreed to repurchase 2,653,780 shares of its common stock in exchange for total consideration of $173,434,000. Cerner had 329,641,500 total shares outstanding before the redemption. You acquired 16,482,075 shares of Cerner's stock two years ago for $20/share. You were the only shareholder to participate in the repurchase offer and Cerner agreed to redeem the total number of shares directly from you. Using the applicable tax...
Cerner Corporation announced a first-come, first-serve stock repurchase offer to its shareholders – the company agreed...
Cerner Corporation announced a first-come, first-serve stock repurchase offer to its shareholders – the company agreed to repurchase 2,653,780 shares of its common stock in exchange for total consideration of $173,434,000. Cerner had 329,641,500 total shares outstanding before the redemption. You acquired 16,482,075 shares of Cerner's stock two years ago for $20/share. You were the only shareholder to participate in the repurchase offer and Cerner agreed to redeem the total number of shares directly from you. Using the applicable tax...
In 2016 UK residents voted in favor of Brexit, a proposal to leave the European Union...
In 2016 UK residents voted in favor of Brexit, a proposal to leave the European Union and thereby cancel the UK’s free trade arrangement with the EU. Pro-Brexit analysts have argued that, if the UK now signs a free trade agreement (FTA) with the United States, this U.S.-UK FTA would offset any UK trade losses due to Brexit. Basing your answer on the simplest gravity model of international trade, do you think the pro-Brexit analysts are correct? The economies of...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT