Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Hastings Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell's free cash flows to be $ 2 . 5 million, $ 3

Hastings Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell's free cash flows to be $2.5 million, $3.2 million,
$3.3 million, and $3.90 million at Years 1 through 4, respectively, after which the free cash flows will grow at a constant 6% rate. Hastings plans to
assume Vandell's $9.81 million in debt (which has a 9% interest rate) and raise additional debt financing at the time of the acquisition. Hastings
estimates that interest payments will be $1.6 million each year for Years 1,2, and 3. After Year 3, a target capital structure of 30% debt will be
maintained. Interest at Year 4 will be $1.423 million, after which the interest and the tax shield will grow at 6%. Vandell currently has 1.5 million
shares outstanding and a target capital structure consisting of 30% debt; its current beta is 1.50(i.e., based on its target capital structure). Vandell
and Hastings each have a 25% combined federal-plus-state tax rate. The risk-free rate is 4% and the market risk premium is 6%.
a. What is Vandell's pre-acquisition levered cost of equity? What is its unlevered cost of equity? Do not round intermediate calculations. Round your
answers to two decimal places.
Pre-acquisition levered cost of equity:
Unlevered cost of equity:
%
b. What is the intrinsic unlevered value of operations at t=0(assuming the synergies are realized)? Enter your answer in millions. For example, an
answer of $1.23 million should be entered as 1.23, not 1,230,000. Do not round intermediate calculations. Round your answer to two decimal
places.
$
million
c. What is the value of the tax shields at t=0? Enter your answer in millions. For example, an answer of $1.23 million should be entered as 1.23, not
1,230,000. Do not round intermediate calculations. Round your answer to two decimal places.
$
million
d. What is the total intrinsic value of operations at t=0? What is the intrinsic value of Vandell's equity to Hastings? What is the maximum price per
share that Hasting's should offer Vandell's shareholders? Enter your answers for the value of operations and the equity value to acquirer in millions.
For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Do not round intermediate calculations. Round your answers to
two decimal places.
Value of operations: $
million
Equity value to acquirer: $
million
Maximum price: $
per share
image text in transcribed

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

CFP Board Financial Planning Competency Handbook

Authors: CFP Board

2nd Edition

1119094968, 978-1119094968

More Books

Students also viewed these Finance questions

Question

1.3 Contrast culture with race, personality, and popular culture.

Answered: 1 week ago

Question

Networking is a two-way street. Discuss this statement.

Answered: 1 week ago