Merger Analysis

TransWorld Communications Inc., a large telecommunications company, is evaluating the possible acquisition of Georgia Cable Company (GCC), a regional cable company. TransWorld's analysts project the following post-merger data for GCC (in thousand of dollars):

2015 2016 2017 2018

Net Sales $428 $499 $527 $582

Selling and administrative expense 48 56 63 71

Interest 18 21 24 27

Tax rate after merger 40%

Cost of goods sold as a percent of sales 80%

Beta after merger 1.670

Risk-free rate 7%

Market risk premium 3%

Continuing growth rate of cash flow available to TransWorld 7%

If the acquisition is made, it will occur on January 1, 2015. All cash flows shown in the income statements are assumed to occur at the end of the year. GCC currently has a capital structure of 40% debt, but Trans World would increase that to 50% if the acquisition were made. GCC, if independent, would pay taxes at 20%; but its income would be taxed at 40% if it were consolidated. GCC's current market-determined beta is 1.60, and its investment bankers think that its beta will rise to 1.670 if the debt ratio were increased to 50%. The cost of goods sold is expected to be 80% of sales, but could vary somewhat. Depreciation-generated funds would be used to replace worn-out equipment, so they would not be available to TransWorld's shareholders. The risk-free rate is 7%, and the market risk premium is 3%. Do not round intermediate calculations.

1. What is the appropriate discount rate for valuing the acquisition?

% (to 2 decimals)

1. What is the continuing value?

$thousand (to 1 decimal)

1. What is the value of GCC to TransWorld?

$thousand (to 1 decimal)