1. (Cash for Stock Merger) This problem requires that you integrate the material learned in prior chapters. You have been given the job of evaluating the following merger candidate. You have collected the following cash flow estimates for the acquisition candidate for the proposed merger (in millions):

Year 1 2 3 4 5__

Cash flows now for the target 60 80 100 125 150

Additional cash flows (synergy) 40 70 100 125 150

Total cash flows from target (after merger) 100 150 200 250 300

Risk free rate of return 4%

Beta for this project (the company after merging) 1.47

Market risk premium 5%

Pre-tax cost of debt 8%

Marginal after tax rate 25%

Number of shares outstanding for the target company (millions) 10

Current market price per share for the target company $51

Percentage of the acquisition financed with debt 40%

Percentage of the acquisition financed with common equity 60%

What is the after tax cost of debt for this merger ?

What is the after tax cost of common equity for this merger ?

What is the weighted average cost of capital for this acquisition candidate ?

Please run a net present value using the WACC calculated above with the total cash flows from the target (given above) to determine the maximum price per share you are willing to pay for this target candidate?

Based what you calculated and the current market price, would you pursue this candidate?