Requirement: What is the maximum amount per share that they should offer?

In this leveraged buyout, the debt level of the company changes through time. Since the debt level changes through time, the APV method is appropriate for evaluating the LBO/ the steps we must undertake are:

Step1: Calculating the present value of the unlevered cash flows for the first five years.

Step 2: Calculating the present value of the unlevered cash flows beyond the first five years.

Step 3: Calculating the present value of interest tax shields for the first five years.

Step 4: Calculating the present value of interest tax shields beyond the first five years.

Step 5: Calculating the present value of unlevered cash flows for the first five years.

Mini Case 571 CHAPTER 18 Valuation and Capital Budgeting for the Levered Firm THE LEVERAGED BUYOUT OF CHEEK PRODUCTS, INC. Cheek Products, Inc. (CPI), was founded 53 years ago by Joe Check and originally sold snack foods such as potato chips and pretzels. Through acquisitions, the company has grown into a conglomerate with major divisions in the snack food, home security systems, cosmetics, and plastics industries. Additionally, the company has several smaller divisions. In recent years, the company has been underperforming, but the company's management doesn't seem to be aggressively pursuing opportunities to improve operations (or the stock price). Meg Whalen is a financial analyst specializing in identifying potential buyout targets. She believes that two major changes are needed at CPI. First, she thinks that the company would be better off if it sold several divisions and concentrated on its core competencies in snack foods and home security systems. Second, the company is financed entirely with equity. Because the cash flows of the company are relatively steady, Meg thinks the company's debt- equity ratio should be 25 percent. She believes these changes would significantly enhance shareholder wealth, but she also believes that the existing board and company management are unlikely to take the necessary actions. As a result, Meg thinks the company is a good candidate for a leveraged buyout. A leveraged buyout (LBO) is the acquisition by a small group of equity investors of a public or private company. Generally, an LBO is financed primarily with debt. The new share- holders service the heavy interest and principal payments with cash from operations and/or asset sales. Shareholders generally hope to reverse the LBO within three to seven years by way of a public offering or sale of the company to another firm. A buyout is therefore likely to be successful cnly if the firm generates enough cash to service the debt in the early years and if the company is attractive to other buyers a few years down the road. Meg has sliggested the potential LBO to her partners, Ben Feller and Brenton Flynn. Ben and Brenton have asked Meg to provide projections of the cash flows for the company. Meg has provided the following estimates (in millions): Sales Costs Depreciation EBT Capital expenditures Change in NWC Asset sales 2019 $ 3,024 804 534 $ 1,686 $ 307 -$ 134 $ 1,560 020 $ 3,391 1,055 568 $ 1,768 $ 266 -$ 205 $ 1,131 202 $3,654 1,110 591 $1,953 $ 334 $ 111 2022 $3,740 1,200 620 $1,920 $ 339 $ 105 2023 $3,893 1,264 633 $1,996 $ 334 $ 119 At the end of five years, Meg estimates that the growth rate in cash flows will be 3.5 percent per year. The capital expenditures are for new projects and the replacement of equipment that wears out. Additionally, the company would realize cash flow from the sale of several divisions. Even though the company will sell these divisions, overall sales should increase because of a more concentrated effort on the remaining divisions. After plowing through the company's financials and various pro forma scenarios, Ben and Brenton feel that, in five years, they will be able to sell the company to another party or take it public again. They also are aware that they will have to borrow a considerable amount of the purchase price. The interest payments on the debt for each of the next five years if the LBO is undertaken will be these in millions): 2019 2020 $2,045 2021 $2,851 2022 $2,779 $2,120 2023 $2.875 Interest payments 572 H PART IV Capital Structure and Dividend Policy The company currently has a required return on assets of 14 percent. Because of the high debt level, the debt will carry a yield to maturity of 12.5 percent for the next 5 years. When the debt is refinanced in five years, they helieve the new yield to maturity will be 8 percent. CPI currently has 385 million shares of stock outstanding that sell for $29 per share. The corporate tax rate is 21 percent. If Mcg, Bcn, and Drenton decido to undertake the LBO, what is the most they should offer per share