Scorecard Corp. is considering an acquisition of Rapid Routes Logistics. Scorecard Corp. estimates that acquiring Rapid Routes 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
	(Millions of dollars)	(Millions of dollars)	(Millions of dollars)
	Year 1	Year 2	Year 3
EBIT	20.0	24.0	30.0
Interest expense	4.0	4.4	4.8
Debt	30.8	36.4	39.2
Total net operating capital	117.4	119.7	122.0

Rapid Routes is a publicly traded company, and its market-determined pre-merger beta is 1.60. You also have the following information about the company and the projected statements:

	Rapid Routes currently has a $22.00 million market value of equity and $14.30 million in debt.
	The risk-free rate is 4% with a 6.10% market risk premium, and the Capital Asset Pricing Model produces a pre-merger required rate of return on equity rsLrsL of 13.76%.
	Rapid Routess cost of debt is 6.00% at a tax rate of 40%.
	The projections assume that the company will have a post-horizon growth rate of 5.00%.
	Current total net operating capital is $114.0 million, and the sum of existing debt and debt required to maintain a constant capital structure at the time of acquisition is $28 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, but do not round intermediate calculations.)

	Value
FCFE horizon value	Options: ($187.23, $195.57, $202.85, $171.92)
Value of FCFE	Options: ($156.70, $48.87, $171.04, $157.34)

The estimated value of Rapid Routess operations after the merger is (Options: MORE/LESS) than the market value of Rapid Routess equity. This means that the wealth of Rapid Routess shareholders will (Options: Increase/Decrease) if it merges with Scorecard rather than remaining as a stand-alone corporation.

True or False: The horizon value in the FCFE approach is different from the horizon value in the adjusted present value (APV) approach. The horizon value in the FCFE approach is only for equity, whereas the horizon value in the APV approach is for the total value of operations.

False

True