Problem Walk-Through

Intrinsic Value of Merger target

Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1.5 million shares outstanding and a target capital structure consisting of 30% debt; its beta is 1.15 (given its target capital structure). Vandell has $11.57 million in debt that trades at par and pays a 7.4% interest rate. Vandells free cash flow (FCF₀) is $1 million per year and is expected to grow at a constant rate of 4% a year. Vandell pays a 30% combined federal-plus-state tax rate, the same rate paid by Hastings. The risk-free rate of interest is 6%, and the market risk premium is 8%. Hastings first step is to estimate the current intrinsic value of Vandell.

What is Vandells cost of equity? Do not round intermediate calculations. Round your answer to two decimal places.

%

What is its weighted average cost of capital? Do not round intermediate calculations. Round your answer to two decimal places.

%

What is Vandells intrinsic value of operations? (Hint: Use the free cash flow corporate valuation model.) 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

Based on this analysis, what is the minimum stock price that Vandells shareholders should accept? Do not round intermediate calculations. Round your answer to the nearest cent.

$ / share