The firm is acquiring 1 0 0 % ?ownership in the target company. The firm plans to
Fantastic news! We've Found the answer you've been seeking!
Question:
The firm is acquiring ?ownership in the target company.
The firm plans to exit the investment at the end of Year
There are no interim cash inflows to the firm, in the form of special dividends or otherwise, during the hold period.
All Free Cash Flow in a given period should be used to pay down the Senior Debt balance.
What is the Total Equity Value at exit?
Transcribed Image Text:
EBITDA Purchase Multiple Project WeekFive LTM EBITDA Transaction Assumptions $10,0 Shares Outstanding 10,0x Options Outstanding 10,000 0,000 Implied Enterprise Value $100,0 Average Option Exercise $0,00 Existing Net Debt Implied Equity Value $30,0 FD Shares Outstanding 10,000 $70,0 Implied Price Per Share $7,00 Sources and Uses of Funds Sources Multiple Rate $ mm % Uses Sr. Debt 4,0x 8,00% $40,0 40,0% Equity Purchase Sub. Debt 0,0x 0,00% 0,0 0,0% Refinance Net Debt Mezz. 0,0x 0,00% 0,0 0.0% Fees & Expenses Equity 6,0x 60.0 60,0% Other 10,0x $100,0 100,0% Sr. Debt/EBITDA Net Debt/EBITDA EBITDA Sr. Interest EBITDA / Total Interest Sr. Debt Paydown Time & Date: Source of Projections: Comments Fees & Expenses $ mm Fee % $ mm $70,0 30,0 Sr. Debt 2,00% Sub. Debt 0,00% 0.0 Mezz. Debt 0,00% 0.0 Other Fees $100,0 Total Fees Credit Statistics PF LTM Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Income Statement Assumptions LTM 0 Year 1 1 Year 2 2 Year 3 3 Year 4 4 Year 5 5 Year 6 6 Year 7 7 Sales $50,0 $55,0 $60,5 $66,6 $73,2 $80,5 $88,6 $97,4 Growth % 10,0% 10,0% 10,0% 10,0% 10,0% 10,0% 10,0% EBITDA . $10,0 $11,6 $13,3 $15,3 $16,8 $18,5 $20,4 $22,4 Margin % 20.0% 21,0% 22,0% 23,0% 23,0% 23,0% 23,0% 23,0% Depreciation $2.5 $2,8 $3,0 $3,3 $3,7 $4,0 $4,4 $4,9 Margin % 5,0% 5,0% 5,0% 5,0% 5,0% 5,0% 5,0% 5,0% L Amortization $0,0 $0,0 $0,0 $0.0 $0.0 $0.0 $0,0 $0,0 Margin % 0,0% 0,0% 0,0% 0,0% 0,0% 0,0% 0,0% 0,0% EBIT $7,5 $8,8 $10,3 $12,0 $13,2 $14,5 $15,9 $17,5 Interest Expense Sr. Debt Sub. Debt Mezz. Debt Amort. of Financing Fees Total Interest Expense EBT Taxes 40,0% Net Income 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0.0 0,0 0.0 0,0 0,0 0,0 $0,0 $0,0 $0.0 $0.0 $0,0 $0,0 $0,0 $8,8 $10,3 $12,0 $13,2 $14,5 $15,9 $17,5 4.1 4,8 5.3 5,8 6,4 7,0 $5,3 $6,2 $7,2 $7,9 $8,7 $9,6 $10,5 Cash Flow and Debt Repayment Summary Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Net Income $5,3 $6,2 $7,2 $7,9 $8,7 $9,6 $10,5 Depreciation & Amortization 2,8 3,0 3,3 3,7 4,0 4,4 4,9 Capital Expenditures 2,5% of Sales (1,4) (1,5) (1,7) (1,8) (2,0) (2,2) (2,4) Working Capital 10,0% of Change in Sales (0,5) (0,6) (0,6) (0,7) (0,7) (0,8) (0,9) Free Cash Flow $6,2 $7,1 $8,2 $9,1 $10.0 $11,0 $12,1 Sr. Debt at Beginning of Period $40,0 $40,0 $40,0 $40,0 $40,0 $40,0 $40,0 Repayment of Senior Debt Sr. Debt at End of Period $40,0 $40,0 $40,0 $40,0 $40,0 $40,0 $40,0 Cash at Beginning of Period Excess Cash from Operations after Debt Repayment Cash at End of Period $0,0 $6,2 $13,3 $21,5 $30,6 $40,6 $51,6 6,2 7.1 8,2 9.1 10,0 11,0 12,1 $6,2 $13,3 $21,5 $30,6 $40,6 $51,6 $63,6 Enterprise Value in Exit Year (Based on Purchase Price Multiple) Net Debt in Exit Year Equity Value IRR in Exit Year Equity Investment Year 1 Return Year 2 Return Year 3 Return Year 4 Return Year 5 Return Year 6 Return Year 7 Return IRR to Financial Sponsor Year 5 EBITDA Purchase Multiple Project WeekFive LTM EBITDA Transaction Assumptions $10,0 Shares Outstanding 10,0x Options Outstanding 10,000 0,000 Implied Enterprise Value $100,0 Average Option Exercise $0,00 Existing Net Debt Implied Equity Value $30,0 FD Shares Outstanding 10,000 $70,0 Implied Price Per Share $7,00 Sources and Uses of Funds Sources Multiple Rate $ mm % Uses Sr. Debt 4,0x 8,00% $40,0 40,0% Equity Purchase Sub. Debt 0,0x 0,00% 0,0 0,0% Refinance Net Debt Mezz. 0,0x 0,00% 0,0 0.0% Fees & Expenses Equity 6,0x 60.0 60,0% Other 10,0x $100,0 100,0% Sr. Debt/EBITDA Net Debt/EBITDA EBITDA Sr. Interest EBITDA / Total Interest Sr. Debt Paydown Time & Date: Source of Projections: Comments Fees & Expenses $ mm Fee % $ mm $70,0 30,0 Sr. Debt 2,00% Sub. Debt 0,00% 0.0 Mezz. Debt 0,00% 0.0 Other Fees $100,0 Total Fees Credit Statistics PF LTM Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Income Statement Assumptions LTM 0 Year 1 1 Year 2 2 Year 3 3 Year 4 4 Year 5 5 Year 6 6 Year 7 7 Sales $50,0 $55,0 $60,5 $66,6 $73,2 $80,5 $88,6 $97,4 Growth % 10,0% 10,0% 10,0% 10,0% 10,0% 10,0% 10,0% EBITDA . $10,0 $11,6 $13,3 $15,3 $16,8 $18,5 $20,4 $22,4 Margin % 20.0% 21,0% 22,0% 23,0% 23,0% 23,0% 23,0% 23,0% Depreciation $2.5 $2,8 $3,0 $3,3 $3,7 $4,0 $4,4 $4,9 Margin % 5,0% 5,0% 5,0% 5,0% 5,0% 5,0% 5,0% 5,0% L Amortization $0,0 $0,0 $0,0 $0.0 $0.0 $0.0 $0,0 $0,0 Margin % 0,0% 0,0% 0,0% 0,0% 0,0% 0,0% 0,0% 0,0% EBIT $7,5 $8,8 $10,3 $12,0 $13,2 $14,5 $15,9 $17,5 Interest Expense Sr. Debt Sub. Debt Mezz. Debt Amort. of Financing Fees Total Interest Expense EBT Taxes 40,0% Net Income 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0.0 0,0 0.0 0,0 0,0 0,0 $0,0 $0,0 $0.0 $0.0 $0,0 $0,0 $0,0 $8,8 $10,3 $12,0 $13,2 $14,5 $15,9 $17,5 4.1 4,8 5.3 5,8 6,4 7,0 $5,3 $6,2 $7,2 $7,9 $8,7 $9,6 $10,5 Cash Flow and Debt Repayment Summary Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Net Income $5,3 $6,2 $7,2 $7,9 $8,7 $9,6 $10,5 Depreciation & Amortization 2,8 3,0 3,3 3,7 4,0 4,4 4,9 Capital Expenditures 2,5% of Sales (1,4) (1,5) (1,7) (1,8) (2,0) (2,2) (2,4) Working Capital 10,0% of Change in Sales (0,5) (0,6) (0,6) (0,7) (0,7) (0,8) (0,9) Free Cash Flow $6,2 $7,1 $8,2 $9,1 $10.0 $11,0 $12,1 Sr. Debt at Beginning of Period $40,0 $40,0 $40,0 $40,0 $40,0 $40,0 $40,0 Repayment of Senior Debt Sr. Debt at End of Period $40,0 $40,0 $40,0 $40,0 $40,0 $40,0 $40,0 Cash at Beginning of Period Excess Cash from Operations after Debt Repayment Cash at End of Period $0,0 $6,2 $13,3 $21,5 $30,6 $40,6 $51,6 6,2 7.1 8,2 9.1 10,0 11,0 12,1 $6,2 $13,3 $21,5 $30,6 $40,6 $51,6 $63,6 Enterprise Value in Exit Year (Based on Purchase Price Multiple) Net Debt in Exit Year Equity Value IRR in Exit Year Equity Investment Year 1 Return Year 2 Return Year 3 Return Year 4 Return Year 5 Return Year 6 Return Year 7 Return IRR to Financial Sponsor Year 5
Expert Answer:
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Strickland Co. currently charges manufacturing over-head costs to products using machine hours. However, company management believes that the use of ABC would provide more realistic cost estimates...
-
One of your friends argues that EOQ has limitations, such as providing no consideration for the other supply chain members. Do you agree? Can you give an example?
-
Find the z parameters of the circuit in Fig. 19.67. 4 02 7'10 /6
-
Compare and contrast the following two statements. Are they concerned with achieving eco-efficiency, eco-effectiveness or both? 1 Businesses should sack the unproductive kilowatt-hours, tonnes and...
-
Data Performance, a computer software consulting company, has three major functional areas: computer programming, information systems consulting, and software training. Carol Bingham, a pricing...
-
How do visionary leaders navigate complexity and ambiguity to effectively steer organizations through periods of disruptive change, while concurrently fostering resilience and agility among their...
-
Your futures account had equity of $20,000.00 at the start. Given the following positions, what is the account's CURRENT equity balance? POSITIONS Sep Wheat Dec Gold Dec Cocoa Cash TOTAL QTY 5 1 2...
-
Arndt, Incorporated reported the following for 2024 and 2025 ($ in millions): Revenues 2024 $948 2025 $ 1,040 Expenses Pretax accounting income (income statement) 804 $144 Taxable income (tax return)...
-
Global Trade Ltd (Global Trade), a key player in the international shipping industry, maintains a worldwide presence. The company is registered in Australia, with its headquarters situated in Sydney....
-
Contracts and Intentional Torts No unread replies.No replies. Module objectives: 1. Display in your discussion answer an understanding of the elements of a contract.2. Understand the type of...
-
Write the expression in the form a + bi. -6--54 3 -6--54 3
-
Write Matlab program to sort the following numbers into two groups: the first group contains numbers greater than 100 and the second group contains numbers less than or equal 100. Evaluate and print...
-
State the Pythagorean Identity and use it to complete the following: 3 If csct = - and tan t > 0, use the Pythagorean Identity to find sec t. Justify your value with work.
-
Proposals have been made to ?sail? spacecraft to the outer solar system using the pressure of sunlight, or even to propel interstellar spacecraft with high-powered, Earth-based lasers. Sailing...
-
Sherry rents her vacation home for 6 months and lives in it for 6 months during the year. Her gross rental income during the year is $4,000. Total real estate taxes for the home are $950, and...
-
Carl and Jenny adopt a Russian orphan. The adoption takes 2 years and two trips to Russia and is final in 2012. They pay $6,000 in 2011 and $7,500 in 2012 of qualified adoption expenses, and have AGI...
-
Phil and Linda are 25-year-old newlyweds and file a joint tax return. Linda is covered by a retirement plan at work, but Phil is not. a. Assuming Phil's wages were $27,000 and Linda's wages were...
-
For each of the following statements indicate whether the statement is true or false. a. The objective of the fourth standard of reporting is to enable users of financial statements to determine the...
-
The following questions relate to the auditor's responsibility with respect to litigation, claims, and assessments. Select the best response. a. When auditing contingent liabilities, which of the...
-
The following questions relate to circumstances resulting in departure from the auditor's standard report. Select the best response. a Which of the following will not result in modification of the...
Study smarter with the SolutionInn App