last time i posted this question it was wrong.
lastings Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell's free cash flows to be 52.5 nillion, $2.8 million, $3.3 million, and $3.57 million at Years 1 through 4 , respectively, after which the free cash flows will grow at constant 6% rate. Hastings plans to assume Vandell's $10.76 million in debt (which has a 7% 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 $1.443million, 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 1.30 (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 3% and the market risk premlum is 79%. 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. c. What is the value of the tax shields at t=0? Enter your answer in millions. For example, an answer of $1.23millian should be entered as 1.23, not 1,230,000. Do not round intermediate calculations. Round your answer to two decimal places. 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 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. 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. 5 milison 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 Tffer Vandelis 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: $ milion Maximum price: $ per share
