Question
based on the following set of facts: Assume PHISH Oil Co. is interested in acquiring a firm in Country B as part of its global
based on the following set of facts:
Assume PHISH Oil Co. is interested in acquiring a firm in Country B as part of its global expansion plan. Assume that PHISH Oil Co. was bidding on an acquisition with the price based on a 6.0x multiple of the Target's trailing 12 months EBITDA, which has been confirmed to be 15,000,000 in Country B currency. The current exchange rate is 1.40, meaning $1.40USD will exchange into 1 Country B currency unit. PHISH Oil Co. seeks to finance 100% of the acquisition price.
To complete the acquisition, assume that PHISH Oil Co. has two financing choices, both of which rely on the new cash flow of the acquisition target as well as the credit strength of PHISH Oil Co.:
I. First, it can finance the acquisition with a two-part facility. The first part will be senior loan provided by its U.S. based bank at an interest rate of 5 percent and based on a maximum loan size equal to a leverage multiple of 2.5x TTM EBITDA of the target. The remainder of the facility will be provided by a U.S. based mezzanine lender at a rate of 12 percent. All payments under this approach will be due and payable to the bank in USD. For both of these debt facilities, the PHISH Oil Co. U.S. parent company would be the borrower, not the Country B subsidiary it is acquiring.
II. As an alternative, PHISH Oil Co. has identified a so-called 'Uni-tranche' lender in Country B to provide a single loan in the full amount of the acquisition price based on a leverage multiple of 6x TTM EBITDA, priced at an interest rate of 10 percent. For this debt facility, the Country B subsidiary would be the borrower and all payments under this approach will be due and payable the Country B subsidiary to the Country B lender in Country B currency.
PHISH Oil Co. has conducted extensive analysis of the expected trend in the currency relationship between USD and Country B currency, and a conclusion has been reached that the USD will be expected to strengthen relative to Country B currency over the foreseeable future and result in an exchange rate of 1.20. That being said, they are not sure that their analysis will actually prove correct.
What is the projected purchase price of the acquisition target expressed in both USD and Country B currencies?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started