Group F Module 8 Mini Case

.docx

School

St. Clair College *

*We aren’t endorsed by this school

Course

OAGN118

Subject

Finance

Date

Jan 9, 2024

Type

docx

Pages

5

Uploaded by DeanFerret3884

Report
11/6/2023 Module 7 Mini Case Group F Sarah Deif Abdelshaheed Theodore Ibrahim Kassem Bazzi Huilin Shen Ke Yang
I NTRODUCTION A merger is being assessed for profitability between Dutton Golf Company and Elgin Gold Inc. Currently there is a cash offer of $250 million for Dutton Golf, and the impression is that a merger will capitalize on economies of scale in manufacturing and marketing which will result in synergies. There may also be an advantage in general and administrative expenses. Of note to consider is that following a merger, a dividend of $67.5 million would be paid from Dutton Gold to Elgin. Currently, Elgin Golf has 18 million shares outstanding at $87 per share and Dutton Golf has 8 million shares outstanding. The borrowing interest rate for both companies is 8%. The current cost of capital for Elgin Golf is 11% and 12.4% for Dutton Golf. The cost of equity for Dutton Golf is 16.9% and will be valued at $270 million in five years. This report will analyze the financial aspects of the potential merger to determine if $31.25 per share is reasonable enough to proceed with the merger, and what the highest price per share should be for Elgin to proceed. This report will also consider a stock exchange rather than a cash exchange and what exchange rate would make the merger terms equivalent to $31.25 per share. Finally this report will assess the highest exchange ration Elgin should be willing to pay to undertake the merger.
D ISCUSSION P ART I: S HOULD E LGIN P ROCEED WITH THE MERGER AT A PRICE OF $31.25 PER SHARE ? First, we must calculate the total cost of the merger. Total Cost of Merger = (Price per share x number of shares)+(Dividend Payment) = (31.25 x 8 million) + 67.5 million = 317,500,000 We then need to calculate expected synergies. We can do this by using the Weighed Average Cost of Capital: Dutton Golf WACC = (0.169*18/26)+(0.08*8/26)*(1-0.4) = 13.18% Elgin Golf WACC = (0.124*8/26)+(0.08*18/26)*(1-0.4) = 7.14% Expected Cash Flows for Dutton: Year 1: 20700000 Year 2: 20400000 Year 3: 25200000 Year 4: 31650000 Year 5: 37800000 Present Values of the expected cash flows: PV = (20700000/1.1318)+( 20400000/1.1318^2)+( 25200000/1.1318^3)+( 31650000/1.1318^4)+ ( 37800000/1.1318^5) =91238579 Expected synergies = PV of cash flows – total cost of merger = 91238579 - 317,500,000 = -226261420.8 The expected synergies are negative and therefore this merger should not proceed at a price of $31.25 per share.
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help