Question
Genie Inc. is a manufacturer of kitchen appliances. After having been in business for 56 years, the firm is currently experiencing stable growth of 2
Genie Inc. is a manufacturer of kitchen appliances. After having been in business for 56 years, the firm is currently experiencing stable growth of 2 to 3% per year. Many industry experts consider Genie Inc. as a mature company. Genies current share price is $20, with 2,500,000 shares outstanding; weighted cost of capital (WACC) is 15%. The companys most recent financial statements are shown below:
Statement of Comprehensive Income (in $000) |
| ||
| |||
Sales | $10,000 |
| |
Cost of goods sold | 7,000 |
| |
Operating expenses | 1,000 |
| |
EBDIT | 2,000 |
| |
Depreciation | 200 |
| |
EBIT | 1,800 |
| |
Interest expense | 1,342 |
| |
Taxable income | 458 |
| |
Taxes (40%) | 183 |
| |
Net income | $ 275 |
| |
|
|
| |
Statement of Financial Position (in $000) | |||
Cash | $ 8000 | Accounts payable | $ 1,000 |
Inventory | 583 | Notes payable | 3,417 |
Accounts receivable | 833 | ||
Current assets | 9,417 | Current liabilities | 4,417 |
Long-term debt | 10,000 | ||
Net fixed assets | 20,000 | Equity | 15,000 |
Total assets | $29,417 | Total liabilities & equity | $29,417 |
|
|
|
|
Genie has accumulated cash reserves of $8 million, and its CEO, Mr. Lionel Rich, believes that it is a good time to think about boosting Genies sales growth by acquiring another company that is younger, with better growth opportunities. Mr. Rich has narrowed down the choice to one potential target: Aladdin Corporation.
Aladdin is a relatively young company; it has only been in business for five years. Its main products are a line of extremely popular espresso machines. Its shares are selling at $7.50 per share. It has 1,000,000 shares outstanding, and a WACC of 18%. Aladdins financial statements are shown below:
Statement of Comprehensive Income (in $000) | |
|
|
Sales | $2,000 |
Cost of goods sold | 1,300 |
Operating expenses | 160 |
EBDIT | 540 |
Depreciation | 40 |
EBIT | 500 |
Interest expense | 297 |
Taxable income | 203 |
Taxes | 81 |
Net income | $ 122 |
Most Recent Statement of Financial Position ($000)
| |||
Cash | $ 200 | Accounts payable | $ 500 |
Inventory | 108 | Notes payable | 475 |
Accounts receivable | 167 | ||
Current assets | 475 | Current liabilities | 975 |
Long-term debt | 2000 | ||
Net fixed assets | 7,500 | Equity | 5,000 |
Total assets | $7,975 | Total liabilities & equity | $7,975 |
|
|
|
|
Mr. Rich estimates that the synergistic benefits from this acquisition will be $300,000 per year for the foreseeable future. His analysis also indicates that Genie can acquire Aladdin by paying $7.75 million in cash, or by swapping one Genie share for three Aladdin shares. Before Mr. Rich can take his recommendation to Genies Board of Directors, he needs answers to the following questions:
- If Genie went ahead with the acquisition of Aladdin, what is the total value of the acquisition?
- What is the maximum price per share that Genie should be willing to pay for this acquisition?
- If Genie decided to go ahead with the cash acquisition, what will be its price per share after the acquisition?
- What are the factors that determine whether the company should use cash acquisition or stock acquisition?
- Discuss five different defensive tactics that the target company can use to thwart this takeover attempt.
- What are the possible cash flow benefits from this acquisition?
- Should the company consider diversification as a benefit of this acquisition?
- Should Genie go ahead with the acquisition using cash or stock acquisition?
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