Valuation of Merger Target

Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a target capital structure consisting of 30% debt; its beta is 1.10 (given its target capital structure). Vandell has $9.52 million in debt that trades at par and pays a 7.1% interest rate. Vandells free cash flow (FCF₀) is $1 million per year and is expected to grow at a constant rate of 5% a year. Vandell pays a 40% combined federal and state tax rate. The risk-free rate of interest is 4%, and the market risk premium is 6%. Hastings first step is to estimate the current intrinsic value of Vandell.

1. What are Vandells cost of equity and weighted average cost of capital? Do not round intermediate calculations. Round your answers to two decimal places.

   Cost of equity: %

   WACC: %

2. What is Vandells intrinsic value of operations? (Hint: Use the free cash flow corporate valuation model.) Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answer to two decimal places.

   $ million

3. What is the current intrinsic value of Vandells stock? Do not round intermediate calculations. Round your answer to the nearest cent.

   $ / share