Answered step by step
Verified Expert Solution
Question
1 Approved Answer
First question (60%). Free Cash Flow valuation. Please compute the net present value (NPV) of the acquisition. The Austin Corporation is viewed as a possible
First question (60%). Free Cash Flow valuation. Please compute the net present value (NPV) of the acquisition. The Austin Corporation is viewed as a possible takeover target by Texas, Inc. Currently Austin uses 50 percent debt in its capital structure, but Texas plans to increase the debt ratio to 70 percent if the acquisition is consummated. After-tax cost of debt capital for Austin is estimated to be 15 percent, which holds constant under either capital structure. The cost of equity of Austin after acquisition is expected to be 25 percent. The current market value of Austin's outstanding debt is $ 10 million, all of which will be assumed by Texas. Texas intends to pay $ 100 million in cash and common stock for all Austin's stock in addition to assuming all Austin's debt. Currently, the market price of Austin's common stock is $ 80 million. Selected items from Austin's financial data are as follows: (millions) 2021 2022 2023 2024 Thereafter Net Sales $230.0 $264.5 $304.2 $349.8 $402.3 Administrative and selling expenses $25.0 $25.0 $25.0 $30.0 $30.0 (S.G.A.) Depreciation $15.0 $17.0 $18.0 $23.0 $30.0 Capital expenditure $20 (C.A.P.E.X.) $22 $25 $28 $30 In addition, the cost of goods sold (C.O.G.S.) runs 70 percent of sales and the marginal tax rate is 25 percent
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