Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Forensic Analytics Methods And Techniques For Forensic Accounting Investigations

Authors: Mark J. Nigrini

2nd Edition

1119585767, 9781119585763

More Books

Students also viewed these Accounting questions