Question
Following Q2, the financial manager of company XXX is tempted to acquire company YYY. Company YYY is a private company without a stock market price.
Following Q2, the financial manager of company XXX is tempted to acquire company YYY. Company YYY is a private company without a stock market price. However, it is in the same line of business as company XXX, you can assume it has the same business risk. The following table sets out the information that you need to forecast company YYYs free cash flows (the highlighted numbers are all forecasted numbers). You can assume the cash flow in year 0 has already occurred when you calculate the value of the business. The value horizon is 3 years. From year 4 onward, you assume a long-term growth rate of 4% each. Now assume Company XXX plans to finance the purchase with $30,000 of debt. It intends to pay down the debt to $22,599 in year 3 so that the debt ratio at the horizon is 25%, the normal debt ratio of company XXX.
Year | 0 | 1 | 2 | 3 | 4 |
Sales | 70000 | 71000 | 72000 | 73000 | 74000 |
Cost of goods sold | 56000 | 56800 | 57600 | 46080 | 59200 |
Networking capital | 10000 | 10142 | 10286 | 10429 | 10571 |
Depreciation | 3500 | 4500 | 4500 | 4500 | 4500 |
Gross fixed assets | 60000 | 65000 | 70000 | 75000 | 82000 |
Debt | 30000 | 28000 | 25000 | 22599 | 0 |
Investment in fixed asset (change in gross fixed assets) | 7000 | ||||
Investment in working capital | 300 |
You will use the APV method to calculate the value of company YYY (keep four decimals). Show your inputs, please.
(a). Whats profit after tax in year 3? Show inputs.
(b). Whats free cash flow in year 3? Show inputs.
(c). Whats the after-tax WACC and cost of capital of company XXX? show inputs.
(d). Whats the horizon value (not the present value)? show inputs.
(e). Whats the base-case PV of the company? Whats the PV of interest tax shields in years 1-3? Whats the PV of company YYY? show inputs.
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