A group of investors is intent on purchasing a publicly traded company and wants to estimate the highest price they can reasonably justify paying. The target companys equity beta is 1.20 and its debt-to-firm value ratio, measured using market values, is 60 percent. The investors plan to improve the targets cash flows and sell it for 12 times free cash flow in year five. Projected free cash flows and selling price are as follows. Year ($ millions) 1 2 3 4 5 Free cash flows $ 41 $ 56 $ 61 $ 66 $ 66 Selling price $ 792 Total free cash flows $ 41 $ 56 $ 61 $ 66 $ 858 To finance the purchase, the investors have negotiated a $560 million, five-year loan at 8 percent interest to be repaid in five equal payments at the end of each year, plus interest on the declining balance. This will be the only interest-bearing debt outstanding after the acquisition.

Selected Additional Information Tax rate 40 percent

Risk-free interest rate 3 percent

Market risk premium 5 percent

Estimate the target firms asset beta. (Note: Round your answer to 2 decimal places.)

Estimate the targets unlevered, or all-equity, cost of capital (KA). Note: Round your answer to 1 decimal place.

Estimate the targets all-equity present value. Note: Enter your answer in millions rounded to 2 decimal places.

Estimate the present value of the interest tax shields on the acquisition debt discounted at KA . Note: Round intermediate calculations to 2 decimal places. Enter your answer in millions rounded to 2 decimal places.