Question
Scorecard Corp. is considering an acquisition of Purple Turtle Corp. Scorecard corp. estimates that acquiring purple turtle will result in incremental value for the firm.
Scorecard Corp. is considering an acquisition of Purple Turtle Corp. Scorecard corp. estimates that acquiring purple turtle 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)
| Year 1 | Year 2 | Year 3 |
EBIT | 5.0 | 6.0 | 7.5 |
Interest Expense | 5.0 | 5.5 | 6.0 |
Debt | 31.9 | 37.7 | 40.6 |
Total net operating capital | 119.5 | 121.8 | 124.1 |
Purple Turtle 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.
Purple Turtle currently has $20.00 million market value of equity and $13.00 million in debt
The risk free rate is 5.5% with 7.60% market risk premium, and the capital asset model produces a pre-merger required rate of return on equity rsl of 14.62%
Purple Turtles cost of debt is 7.50% at a tax rate of 35%
The projections assume that the company will have a post horizon growth rate of 5.00%
Current total net operating capital is $116.0, and the sum of existing debt and debt required to maintain a constant capital structure at the time of acquisition is $29 million
The firm has no non-operating assets, such as marketable securities
With the given information, use the free cash flow to equity (FCE) approach to calculate the following values in the merger analysis:
A) FCFE horizon value
B) Value of FCFE
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started