Question
You have been given the job of evaluating the following merger candidate. You have collected the following cash flow for the acquisition candidate for the
You have been given the job of evaluating the following merger candidate. You have collected the following cash flow for the acquisition candidate for the proposed merger (in millions):
Year | 1 | 2 | 3 | 4 | 5 |
Merger candidate cash flows (million) | $80 | $85 | $115 | $145 | $180 |
Additional cash flows with merger (million) | $40 | $90 | $145 | $145 | $170 |
Total cash flows with merger (million) | $120 | $175 | $260 | $290 | $350 |
Risk free rate of return: 3.0%
Beta for this project (the company after merging): 1.4
Market risk premium: 5.5%
Pre-tax cost of debt: 9.5%
Marginal tax rate: 30%
Number of shares outstanding for the target company (millions): 55
Current market price per share for the target company: $60
Percentage of the acquisition financed with debt: 60%
Percentage of the acquisition financed with common equity: 40%
After tax cost of debt: 6.65%
Cost of common equity: 10.7%
WACC: 8.27%
What is the maximum price per share you are willing to pay for this candidate?
Based on the numbers above, would you pursue this candidate?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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