Vashington Company is considering an acquisition of Rapid Routes Logistics. Washington Company 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) Year 1 (Millions of dollars) (Millions of dollars) Year 2 Year 3 8.0 9.6 12.0 EBIT 4.4 4.8 4.0 Interest expense Debt 33.0 39.0 42.0 107.1 109.2 1113 Total net operating capital Rapid Routes is a publicly traded company, and its market-determined pre-merger beta is 1.00. You also have the following information about the company and the projected statements: Rapid Routes currently has a $24.00 million market value of equity and $15.60 million in debt. The risk-free rate is 5% with a 7.10% market risk premium, and the Capital Asset Pricing Model produces a pre-merger required rate of return on equity 1 of 12.10%. Rapid Routes's cost of debt is 7.00% at a tax rate of 30% The projections assume that the company will have a post horizon growth rate of 5.00% . Current total net operating capital is $104.0 million, and the sum of existing debt and debt required to maintain a constant capital structure at the time of acquisition is $30 million The firm has no nonoperating assets, such as marketable securities. Ch 26/Assignment - Mergers and Corporate Control Rapid Routes's cost of debt is 7.00% at a tax rate of 30%. The projections assume that the company will have a post-horizon growth rate of 5.00% Current total net operating capital is $104.0 million, and the sum of existing debt and debt required to maintain a constant capital structure at the time of acquisition is $30 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 analyses. Round your answer to two decimal places, but do not round intermediate calculations.) Value FCFE horizon value Value of FCFE $106.20 million The estimated value of $119.05 million Jations after the merger is more than the market value of Rapid Routes's equity. This means tha wealth of Rapid Routes's increase if it merges with Washington rather than remaining as a stand-alone corporation $93.79 million True or False: The horizd $87.85 million approach is different from the horizon value in the adjusted present value (APV) approach. The hon value in the FCEE approach is only for equity, whereas the horizon value in the APV approach is for the total value of operations. False Trus D 3:56 PM 11/18/2020 Ch 26/Assignment - Mergers and Corporate Control X Rapid Routes's cost of debt is 7.00% at a tax rate of 30%. The projections assume that the company will have a post-horizon growth rate of 5.00%. Current total net operating capital is $104.0 million, and the sum of existing debt and debt required to maintain a constant capital structure at the time of acquisition is $30 million. The firm has no nonoperating assets, such as marketable securities With the given information, use the free cash flow to equity (FCFE) opproach to calculate the following values involved in the merger analyses Round your answer to two decimal places, but do not round intermediate calculations.) Value FCFE horizon value Value of FCFE The estimated value of $74.99 million brations after the merger is more than the market value of Rapid Routes's equity. This means tha wealth of Rapid Routes's $79.99 million increase fit merges with Washington rather than remaining as a stand-alone corporation. $28.75 million True or False: The horizo Te approach is different from the horizon value in the adjusted present value (APV) approach. The hon value in the FCFE approd $89.39 million hity, whereas the horizon value in the APV approach is for the total value of operations. False O True 3:56 PM LG Vashington Company is considering an acquisition of Rapid Routes Logistics. Washington Company 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) Year 1 (Millions of dollars) (Millions of dollars) Year 2 Year 3 8.0 9.6 12.0 EBIT 4.4 4.8 4.0 Interest expense Debt 33.0 39.0 42.0 107.1 109.2 1113 Total net operating capital Rapid Routes is a publicly traded company, and its market-determined pre-merger beta is 1.00. You also have the following information about the company and the projected statements: Rapid Routes currently has a $24.00 million market value of equity and $15.60 million in debt. The risk-free rate is 5% with a 7.10% market risk premium, and the Capital Asset Pricing Model produces a pre-merger required rate of return on equity 1 of 12.10%. Rapid Routes's cost of debt is 7.00% at a tax rate of 30% The projections assume that the company will have a post horizon growth rate of 5.00% . Current total net operating capital is $104.0 million, and the sum of existing debt and debt required to maintain a constant capital structure at the time of acquisition is $30 million The firm has no nonoperating assets, such as marketable securities. Ch 26/Assignment - Mergers and Corporate Control Rapid Routes's cost of debt is 7.00% at a tax rate of 30%. The projections assume that the company will have a post-horizon growth rate of 5.00% Current total net operating capital is $104.0 million, and the sum of existing debt and debt required to maintain a constant capital structure at the time of acquisition is $30 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 analyses. Round your answer to two decimal places, but do not round intermediate calculations.) Value FCFE horizon value Value of FCFE $106.20 million The estimated value of $119.05 million Jations after the merger is more than the market value of Rapid Routes's equity. This means tha wealth of Rapid Routes's increase if it merges with Washington rather than remaining as a stand-alone corporation $93.79 million True or False: The horizd $87.85 million approach is different from the horizon value in the adjusted present value (APV) approach. The hon value in the FCEE approach is only for equity, whereas the horizon value in the APV approach is for the total value of operations. False Trus D 3:56 PM 11/18/2020 Ch 26/Assignment - Mergers and Corporate Control X Rapid Routes's cost of debt is 7.00% at a tax rate of 30%. The projections assume that the company will have a post-horizon growth rate of 5.00%. Current total net operating capital is $104.0 million, and the sum of existing debt and debt required to maintain a constant capital structure at the time of acquisition is $30 million. The firm has no nonoperating assets, such as marketable securities With the given information, use the free cash flow to equity (FCFE) opproach to calculate the following values involved in the merger analyses Round your answer to two decimal places, but do not round intermediate calculations.) Value FCFE horizon value Value of FCFE The estimated value of $74.99 million brations after the merger is more than the market value of Rapid Routes's equity. This means tha wealth of Rapid Routes's $79.99 million increase fit merges with Washington rather than remaining as a stand-alone corporation. $28.75 million True or False: The horizo Te approach is different from the horizon value in the adjusted present value (APV) approach. The hon value in the FCFE approd $89.39 million hity, whereas the horizon value in the APV approach is for the total value of operations. False O True 3:56 PM LG