Question
TransWorld Communications Inc., a large telecommunications company, is evaluating the possible acquisition of Georgia Cable Company (GCC), a regional cable company. TransWorld's analysts project the
TransWorld Communications Inc., a large telecommunications company, is evaluating the possible acquisition of Georgia Cable Company (GCC), a regional cable company. TransWorld's analysts project the following post-merger data for GCC (in thousands of dollars):
2015 | 2016 | 2017 | 2018 | |||||||
Net Sales | $461 | $538 | $571 | $622 | ||||||
Selling and administrative expense | 47 | 54 | 64 | 74 | ||||||
Interest | 18 | 21 | 24 | 27 | ||||||
Tax rate after merger | 35% | |||||||||
Cost of goods sold as a percent of sales | 65% | |||||||||
Beta after merger | 1.614 | |||||||||
Risk-free rate | 6% | |||||||||
Market risk premium | 4% | |||||||||
The continuing growth rate of cash flow available to TransWorld | 6% |
If the acquisition is made, it will occur on January 1, 2015. All cash flows shown in the income statements are assumed to occur at the end of the year. GCC currently has a capital structure of 40% debt, but Trans World would increase that to 50% if the acquisition were made. GCC, if independent, would pay taxes at 20%; but its income would be taxed at 35% if it were consolidated. GCC's current market-determined beta is 1.4, and its investment bankers think that its beta will rise to 1.5 if the debt ratio were increased to 50%. The cost of goods sold is expected to be 85% of sales but could vary somewhat. Depreciation-generated funds would be used to replace worn-out equipment, so they would not be available to TransWorld's shareholders. The risk-free rate is 8%, and the market risk premium is 3%. Do not round intermediate calculations.
What is the appropriate discount rate for valuing the acquisition?
% (to 2 decimals)
What is the continuing value?
$ thousand (to 1 decimal)
What is the value of GCC to TransWorld?
$ thousand (to 1 decimal)
Step by Step Solution
3.44 Rating (147 Votes )
There are 3 Steps involved in it
Step: 1
Part a the appropriate discount rate for valuing the acquisition Cost of equity Ke R f Beta ...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