Forbes magazine experts said they rarely liked acquisitions, in terms of the value they created for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Forbes magazine experts said they rarely "liked" acquisitions, in terms of the value they created for acquirers, and were often left "disappointed by how much the acquiring company overpays. 29 AT&T would pay $108.7 billion to acquire $5.1 billion of Time Warner's net operating profit after tax. According to the Forbes article, the return on invested capital (ROIC) would be 4.7 per cent, marginally improving AT&T's current ROIC of 4.6 per cent and equal to its weighted average cost of capital of 4.7 per cent. This deal would modestly improve AT&T's overall ROIC.30 Frank had to evaluate these differing opinions, and she needed to conduct a valuation analysis independently. She first collected data on previous comparable mergers (see Exhibit 6) and on comparable major competitors of Time Warner (see Exhibit 7). She found Time Warner's EBITDA for the trailing 12 months, which was $8,790 million, and its earnings-per-share ratio as of September 30, 2016, which was 4.62. She also obtained all the firm fundamental information she could find about Time Warner (see Exhibit 8). Frank believed that the synergies from the merger would potentially help Time Warner maintain 8 per cent growth in free cash flow for the following five years, based on the company's historic average growth rate. However, she also thought that a more modest 7 per cent growth rate for the next five years would be more realistic. For the terminal growth rate after the fifth year, Frank decided she would follow the common practice of the majority of the financial analysts who covered the media industry and use 3 per cent. Frank would call the AT&T and Time Warner CEOS without hesitation if she had any questions. But with all the information she had collected so far, she believed that she was ready to work on the valuation of Time Warner. Then, she would need to defend her valuation analysis in front of her investors. Date June 2016 April 2016 Lions Gate Entertainment Corp. Comcast Corporation EXHIBIT 6: COMPARABLE MERGERS AND ACQUISITIONS TRANSACTIONS (IN US$) Acquirer Company Target Company Starz Inc. Deal Value $4.40 billion EBITDA Multiple 10.9x November 2012 News Corporation August 2009 The Walt Disney Company DreamWorks Animation SKG Inc. Yankee Entertainment and Sports Network Marvel Entertainment Group Inc. $3.80 billion 32.3x $3.90 billion 12.2x $4.24 billion 12.7x Note: Note: EBITDA = earnings before interest, taxes, depreciation, and amortization Source: Created by the case authors using data from Bloomberg. EXHIBIT 7: MULTIPLES OF MAJOR COMPETITORS IN THE MEDIA INDUSTRY P/E Ratio EV/EBITDA Entertainment Division (Warner Brothers) The Walt Disney Company 16.23 9.51 21st Century Fox Inc. 15.93 9.01 CBS Corporation 15.29 10.97 Channels and Network division (Turner and HBO) AMC Networks Inc. 12.54 5.93 Discovery Communications Inc. 13.64 8.75 Scripps Networks Interactive Inc. 10.57 4.74 Exhibit 8: WACC Inputs Weight of Debt Weight of Equity Cost of Debt Risk-Free Rate Beta Market Risk Premium Tax Rate Notes: 21% 0.21435 79% 100% - weight of debt 3.50% most recent bank loan interest rate 2.31% long-term governance bond yield Free Cash Flow (2016) Inputs (in $ millions) 1.9 from Bloomberg 5% common practice for North America 35% marginal tax rate EBIT Depreciation & Amortization Capital Expenditure Working Capital 2016 Working Capital 2015 6,583 669 432 3,782 4,511 1. Calculate the WACC using the given information. 2. Forecast 5 years of FCF using the assumptions given. 3. What is the value of Time Warner? 4. Is AT&T is making a good decision or bad decision by buying Time Warner for the price they're paying. Forbes magazine experts said they rarely "liked" acquisitions, in terms of the value they created for acquirers, and were often left "disappointed by how much the acquiring company overpays. 29 AT&T would pay $108.7 billion to acquire $5.1 billion of Time Warner's net operating profit after tax. According to the Forbes article, the return on invested capital (ROIC) would be 4.7 per cent, marginally improving AT&T's current ROIC of 4.6 per cent and equal to its weighted average cost of capital of 4.7 per cent. This deal would modestly improve AT&T's overall ROIC.30 Frank had to evaluate these differing opinions, and she needed to conduct a valuation analysis independently. She first collected data on previous comparable mergers (see Exhibit 6) and on comparable major competitors of Time Warner (see Exhibit 7). She found Time Warner's EBITDA for the trailing 12 months, which was $8,790 million, and its earnings-per-share ratio as of September 30, 2016, which was 4.62. She also obtained all the firm fundamental information she could find about Time Warner (see Exhibit 8). Frank believed that the synergies from the merger would potentially help Time Warner maintain 8 per cent growth in free cash flow for the following five years, based on the company's historic average growth rate. However, she also thought that a more modest 7 per cent growth rate for the next five years would be more realistic. For the terminal growth rate after the fifth year, Frank decided she would follow the common practice of the majority of the financial analysts who covered the media industry and use 3 per cent. Frank would call the AT&T and Time Warner CEOS without hesitation if she had any questions. But with all the information she had collected so far, she believed that she was ready to work on the valuation of Time Warner. Then, she would need to defend her valuation analysis in front of her investors. Date June 2016 April 2016 Lions Gate Entertainment Corp. Comcast Corporation EXHIBIT 6: COMPARABLE MERGERS AND ACQUISITIONS TRANSACTIONS (IN US$) Acquirer Company Target Company Starz Inc. Deal Value $4.40 billion EBITDA Multiple 10.9x November 2012 News Corporation August 2009 The Walt Disney Company DreamWorks Animation SKG Inc. Yankee Entertainment and Sports Network Marvel Entertainment Group Inc. $3.80 billion 32.3x $3.90 billion 12.2x $4.24 billion 12.7x Note: Note: EBITDA = earnings before interest, taxes, depreciation, and amortization Source: Created by the case authors using data from Bloomberg. EXHIBIT 7: MULTIPLES OF MAJOR COMPETITORS IN THE MEDIA INDUSTRY P/E Ratio EV/EBITDA Entertainment Division (Warner Brothers) The Walt Disney Company 16.23 9.51 21st Century Fox Inc. 15.93 9.01 CBS Corporation 15.29 10.97 Channels and Network division (Turner and HBO) AMC Networks Inc. 12.54 5.93 Discovery Communications Inc. 13.64 8.75 Scripps Networks Interactive Inc. 10.57 4.74 Exhibit 8: WACC Inputs Weight of Debt Weight of Equity Cost of Debt Risk-Free Rate Beta Market Risk Premium Tax Rate Notes: 21% 0.21435 79% 100% - weight of debt 3.50% most recent bank loan interest rate 2.31% long-term governance bond yield Free Cash Flow (2016) Inputs (in $ millions) 1.9 from Bloomberg 5% common practice for North America 35% marginal tax rate EBIT Depreciation & Amortization Capital Expenditure Working Capital 2016 Working Capital 2015 6,583 669 432 3,782 4,511 1. Calculate the WACC using the given information. 2. Forecast 5 years of FCF using the assumptions given. 3. What is the value of Time Warner? 4. Is AT&T is making a good decision or bad decision by buying Time Warner for the price they're paying.
Expert Answer:
Answer rating: 100% (QA)
Answer To calculate the Weighted Average Cost of Capital WACC we need to use the following inputs provided in Exhibit 8 Weight of Debt 21 Weight of Eq... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
1. Based on the information provided in the case below, what is the key strategic goal for Tim Hortons as of August 2014? It would be a year of dramatic change for Tim Hortons Inc. On August 26,...
-
Three charges are placed as shown in the figure below. A scale is provided for the distances. Match the numerical values with the appropriate force of interaction. 19=8c a. b. 9=-2C I'm 93=4...
-
Return on T- bills. Lauren purchased a $ 40,000 T- bill for $ 38,400. A few months later, Lauren sold the T- bill for $ 39,000. What was Laurens return on the T- bill?
-
In a PFP engagement, the planner should disclose in writing all compensation that the member, the members firm, or affiliates of the member will receive for services rendered (IAR) or products sold...
-
a. What factors should an auditor consider in deciding whether financial statements are in conformity with GAAP? b. What is the GAAP hierarchy and how is it organized?
-
A manufacturer of a consumer electronics product expects 2% of units to fail during the warranty period. A sample of 500 independent units is tracked for warranty performance. (a) What is the...
-
Following are the issuances of stock transactions. 1. A corporation issued 8,000 shares of $30 par value common stock for $288,000 cash. 2. A corporation issued 4,000 shares of no-par common stock to...
-
A firm produces computers with two factors of production: labor(1) and capital (k). Its technology is represented by the production function y = 0.1lk Suppose that the prices of the inputs are 10 and...
-
For an unbounded fluid, the speed of sound is a thermodynamic property. What is its definition?
-
In the Knudsen diffusion regime within a catalyst pore, what is the magnitude of the mean free path for a gas molecule?
-
In heat transfer situations, the fin number represents the ratio of what two resistances?
-
For a fin that is effectively infinite in length, what would the tip temperature be?
-
The Thiele modulus represents the ratio of what two time scales?
-
Anne is employed by Bradley Contracting Company. Bradley has a $1.3 million contract to build a small group of outbuildings in a national park. Anne alleges that Bradley Contracting has discriminated...
Study smarter with the SolutionInn App