Merger analysis - Free cash flow to equity (FCFE) approach

Consider the following acquisition data regarding Scorecard Corp. and Rapid Route Logistics:

Scorecard Corp. is considering an acquisition of Rapid Route Logistics Scorecard Corp. estimates that acquiring Rapid Route will result in incremental value for the firm. The analysts involved in the deal have collected the following information from the projected financial statements of the target company.

Data Collected (in millions of dollars)
	Year 1	Year 2	Year 3
EBIT	$17.0	$20.4	$25.5
Interest expense	5.0	5.5	6.0
Debt	29.7	35.1	37.8
Total net operating capital	105.1	107.1	109.1

Rapid Route is a publicly traded company, and its market-determined pre-merger beta is 1.20. You also have the following information about the company and the projected statements.

	Rapid Route currently has a $24.00 million market value of equity and $15.60 million in debt.
	The risk-free rate is 3% with a 5.10% market risk premium, and the Capital Asset Pricing Model produces a pre-merger required rate of return on equity rsLsL of 9.12%.
	Rapid Routes cost of debt is 5.00% at a tax rate of 40%.
	The projections assume that the company will have a post-horizon growth rate of 4.00%.
	Current total net operating capital is $102.0 million, and the sum of existing debt and debt required to maintain a constant capital structure at the time of acquisition is $27 million.
	The firm has no nonoperating assets, such as marketable securities.

With the given information, use the free cash flow to equity (FCFE) approach to calculate the following values involved in the merger analysis. (Note: Round your answer to two decimal places.)

	Value
FCFE horizon value
Value of FCFE

The estimated value of Rapid Routes operations after the merger is than the market value of Rapid Routes equity. This means that the wealth of Rapid Routes shareholders will if it merges with Scorecard rather than remaining as a stand-alone corporation.

$241.02 million With the given informati sh flow to equity (FCFE) approach to calculate the following values involved in the merger analysis. (Note: $264.27 million Round your answer to tw $263.00 million $251.88 million FCFE horizon value Value of FCFE The estimated value of Rapid Route's operations after the merger is than the market value of Rapid Route's equity. This means that the wealth of Rapid Route's shareholders will if it merges with Scorecard rather than remaining as a stand-alone corporation. With the given informati $220.63 million sh flow to equity (FCFE) approach to calculate the following values involved in the merger analysis. (Note: Round your answer to tu $219.99 million $40.39 million $231.39 million FCFE horizon value Value of FCFE The estimated value of Rapid Route's operations after the merger is than the market value of Rapid Route's equity. This means that the wealth of Rapid Route's shareholders will if it merges with Scorecard rather than remaining as a stand-alone corporation. FCFE horizon value more Value of FCFE less The estimated value of Rapid Route's operations after the merger is than the market value of Rapid Route's equity. This means that the wealth of Rapid Route's shareholders will if it merges with Scorecard rather than remaining as a stand-alone corporation. FCFE horizon value Value of FCFE increase The estimated value of Rapid R Rapid Route's shareholders will decrease tions after the merger is than the market value of Rapid Route's equity. This means that the wealth of if it merges with Scorecard rather than remaining as a stand-alone corporation. $241.02 million With the given informati sh flow to equity (FCFE) approach to calculate the following values involved in the merger analysis. (Note: $264.27 million Round your answer to tw $263.00 million $251.88 million FCFE horizon value Value of FCFE The estimated value of Rapid Route's operations after the merger is than the market value of Rapid Route's equity. This means that the wealth of Rapid Route's shareholders will if it merges with Scorecard rather than remaining as a stand-alone corporation. With the given informati $220.63 million sh flow to equity (FCFE) approach to calculate the following values involved in the merger analysis. (Note: Round your answer to tu $219.99 million $40.39 million $231.39 million FCFE horizon value Value of FCFE The estimated value of Rapid Route's operations after the merger is than the market value of Rapid Route's equity. This means that the wealth of Rapid Route's shareholders will if it merges with Scorecard rather than remaining as a stand-alone corporation. FCFE horizon value more Value of FCFE less The estimated value of Rapid Route's operations after the merger is than the market value of Rapid Route's equity. This means that the wealth of Rapid Route's shareholders will if it merges with Scorecard rather than remaining as a stand-alone corporation. FCFE horizon value Value of FCFE increase The estimated value of Rapid R Rapid Route's shareholders will decrease tions after the merger is than the market value of Rapid Route's equity. This means that the wealth of if it merges with Scorecard rather than remaining as a stand-alone corporation