empire - students F23 (1)
pptx
keyboard_arrow_up
School
University of Waterloo *
*We aren’t endorsed by this school
Course
373
Subject
Finance
Date
Jan 9, 2024
Type
pptx
Pages
16
Uploaded by BrigadierTitaniumTrout16
Case 11: Empire Group Limited
Empire Prep Assignment
submit single
pdf file
to Learn by 8a.m. Monday Nov 27th
•
Assess the situation arising in the case.
•
Analysis: Estimate the value of
Oshawa
as a stand-alone company, and the value of the projected synergies with Empire.
Recommendation 1:
How much (total $) would you offer? Why?
Additional information: the offer to Oshawa shareholders will include cash and shares as consideration. The shares will be in
Newco's
equity;
the cash payment will include $200M directly from
Empire
plus the proceeds from
new debt
issued by
NewCo
.
•
Analysis:
Use the TEV/EBITDA method to value
Empire's Food Division
, assuming 37% of Empire's EBITDA is attributable to the Food
Division.
•
Analysis: Estimate the TEV of NewCo (New Sobey's), a firm that merges Oshawa with the Empire Food division.
–
Estimate the Equity value of Newco = TEV – Debt value, given that no debt is transferred from
Empire
to Newco.
Recommendation 2: What combination of shares of Newco versus cash would you offer? [Hint: keep in mind the preferences of the main
stakeholders: The Wolfe's prefer mostly cash as payment; Empire requires majority ownership of all companies; target leverage is 30% for
Newco)].
Case Objectives:
•
Evaluate an M&A opportunity in the context of the Canadian grocery industry.
•
Identify strategic issues surrounding the bid.
•
Value the target (Oshawa) as a standalone firm
•
Evaluate additional synergies produced in an acquisition.
•
Incorporate a “pure play” restructuring
•
Recommend an amount to offer for the acquisition, and how to structure the deal to meet the
objectives of the main players.
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
Assess the situation
1.
Role: Who are we?
2.
Issue: Why are we here?
3.
Who are the
focal
stakeholders in the case?
4.
Alternatives: What
could
we possibly do?
5.
Criteria: To choose between the alternatives, what
matters
?
Qualitative analysis
•
What are the characteristics of the grocery business in Canada?
–
What are the key success factors?
•
What strengths and weaknesses does the Oshawa Group possess?
–
What are the synergies associated with a potential takeover offer?
•
What strategic issues are associated with a potential takeover offer ?
Quantitative Analysis:
Valuing Oshawa
Use the spreadsheet to determine:
•
The value of Oshawa Group as a stand-alone company, based on estimates obtained using:
i.
the DCF method (assume terminal growth rate = 5%), and a target Debt/Capital ratio of 30% (as
distinct from the current 12.4% in Exh 9). Assume moving to target leverage would decrease
their debt rating to “BBB”
ii.
the TEV/EBITDA multiple method (exh 9)
•
The value of the synergies (using the DCF method only)
•
The total value of Oshawa to Empire (i.e., the maximum Empire can pay before the NPV of the
acquisition goes negative).
•
The total value created (total NPV) of the deal.
•
How much to bid, using information in the case (precedent transactions, assessing the situation,
judgement)
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
Recommendation 1: how much to bid?
How much (total $) would you offer for Oshawa? Why?
•
What is the implied NPV to Empire?
To Oshawa?
Additional information
As detailed below, to achieve the objectives of both families the deal will include a restructuring in which Oshawa and Empire’s
Food
Division are spun off into a new company (New Sobey's, aka Newco). The offer to Oshawa shareholders will include a
percentage of
Newco's
equity plus a cash payment, where the cash payment includes $200M directly from
Empire
plus the
proceeds from
new debt
issued by
NewCo
.
Why create Newco?
How much cash does Empire have?
Without restructuring, what cash-raising alternatives does Empire have?
•
How attractive would each be to the Sobey family?
Without restructuring, what non-cash forms of payment could Empire offer?
•
How attractive would each be to the Wolfe family?
Hmm…
Consider a restructuring that creates a new , “pure play” company from the merged
Food Divisions…
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
Restructuring
Empire before divestiture
Food Division
Empire without Food Division
Oshawa
Oshawa company
Restructuring
Empire w/o Food Division
Oshawa
2. Merge
New Sobey’s
(Old Food Division)
1. Spin
Of
Restructuring
New Sobey’s
(“pure play”
trades on mkt)
New Empire
(trades on mkt)
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
Valuing NewCo
Follow the spreadsheet:
Use the TEV/EBITDA method to value Empire’s Food Division, assuming 37% of Empire’s
EBITDA is attributable to the Food Division
Estimate the TEV of NewCo (merge your estimate of Oshawa’s value with the estimated value
of Empire Food division).
Then consider issuing Newco debt and using the proceeds as part of the bid for Oshawa. This
will decrease the equity value in Newco, as Equity value = TEV - Debt value
•
Note: No debt is transferred from Empire when creating Newco (but Newco will have
Oshawa's debt).
Determining the stock and cash amounts
Now we can offer both cash and stock to Oshawa shareholders as consideration. Given the
total amount we wish to bid (recommendation 1), we need to determine:
1.
the percentage of Newco’s equity to offer
2.
the amount of the cash payment
The cash payment itself will come from two sources:
i.
$200M directly from Empire (an assumption)
ii.
proceeds from new debt issued by NewCo (amount to be determined)
Following the spreadsheet, determine the amount of cash you would recommend (determined
by the amount of debt issued by Newco), and the corresponding percentage of Newco equity.
Recommendation 2: the mix of cash and stock as consideration
What combination of (i) shares in Newco and (ii) cash would you recommend?
Keep in mind the preferences of the
main stakeholders:
–
Empire’s required majority ownership of all companies
–
A target leverage ratio of 30% for Newco.
–
The Wolfe’s preference for cash vs. securities (as payment)
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
Implementation:
How would you proceed with your recommendation (what steps would you anticipate in the bidding
process)?
Related Documents
Related Questions
How many shares of treasury stock does the corporation have? What does it represent? How does it affect stockholder's equity?
arrow_forward
please explain give me
arrow_forward
Hello, I had posted this question 14 hours ago and I got feedback that the question is incomplete while ehat I see that the question is fully complete regarding all the perspectives.Please try to solve it and have a look in depth.Thank you!
arrow_forward
Question 2
Optimust Berhad (Optimust) is a manufacturing company. It is currently considering taking over
another company, known as Bumblebeet Berhad (Bumblebeet). The board of directors of
Optimust Berhad intends to make a bid soon and has now approached you to assist them to
ascertain a value on Bumblebeet. You are given the following information:
Optimust Bumblebeet
Number of ordinary shares in issue 5 million 1 million
Price per share
RM5
RM3
Both Optimust and Bumblebeet are 100% owned by their shareholders. Optimust estimates that
the value of the synergistic benefit from acquiring Bumblebeet is RM300,000.
Optimust is evaluating two possible options as follows:
i. To pay RM2.50 in cash for every share of Bumblebeet
ii. To offer its 5% of unit shares in issue to Bumblebeet's shareholders
From the above information you are required to:
a. Calculate the value of Bumblebeet to Optimust.
b. Determine the Net Present Value (NPV) for each option.
c. Based on the NPV (in part b), choose…
arrow_forward
I need help soon as possible
arrow_forward
Which of the following describes preferred stock?
a.
Stock that sells for a very high price
b.
Stock that is purchased by the corporation for investment purposes
c.
Stock that is sold to employees of the company as a performance incentive
d.
Stock which gives shareholders certain preferences and advantages over common stock
Clear my choice
Question 10
Not yet answered
Marked out of 1.00
Flag question
Question text
Supper Company Ltd., reported the following stockholders’ equity on its balance sheet at June 30, 2021:
Supper Company Ltd.
Stockholders’ Equity
June 30,2021
Paid-in Capital
Preferred stock, 10%,? par, 650,000 shares authorized, 280,000 shares issued
$ 1,400,000
Common stock, par value $? per share, 5,000,000 shares authorized,
1,000,000 shares issued and outstanding
2,000,000
Paid-in capital in excess of par—common
6,000,000
Retained Earnings
12,300,000
Which of the following is the correct total…
arrow_forward
Solve the problem
arrow_forward
Need answer
arrow_forward
Your Question :Your Question :Your Question :Your Question :help please answer in text form with proper workings and explanation for each and every part and steps with concept and introduction no AI no copy paste remember answer must be in proper format with all working!!!!
arrow_forward
The following financial information this question solution
arrow_forward
Please solve questions in a)
vi)
vii)
viii)
and question b)
arrow_forward
klp.4
arrow_forward
Assignment Content
1. Determine the Basic and Diluted Earnings Per Share for Company X.
All necessary Information is listed below. Show your calculations.
2. In 100 words, or fewer, explain why investors should be more interested in the the Diluted EPS number than the Basic EPS number.
Company X information for Diluted Shares calculations for period 201X: Earnings for Year 201X - $20 million Average Basic shares outstanding for Company X in 201X – 10 million Average Stock Price for year 201X - $6.00 Warrants to purchase common shares: - Warrants A to purchase 2 million shares ex @ $2.00 - Warrants B to purchase 3 million shares ex @ $5.00.
Assume the A and B Warrants are the only additional securities outstanding (besides the basic shares) for Company X in 201X.
Hint: Carefully Review PowerPoint lecture slides 7 - 12, Text pages 245 -246, and the Podcast. Also, there is nothing wrong with looking up other Diluted EPS definitions online.
arrow_forward
In an IPO process, the investment bank (s) perform the following except: Question 25 options: Provide advice; Make a market in the shares; Provide the rating; Lead the diligence process; Orchestrate the road show
arrow_forward
do not give solution in image
arrow_forward
NAME:
SCORE:
SECTION:
PROFESSOR:
Problem #16
Shareholders' Equity Section
The shareholders' equity T-accounts of Geron Greeting Cards, Inc. for the year ended
Dec. 31, 2019, are as follows:
Ordinary Shares
Jan. 1 Balance
3,000,000
Mar. 7 Isued
1,350,000
4,350,000
27,000 shares
Dec. 31 Balance
Share Premium-Ordinary
Jan.
1 Balance
480,000
Mar. 7 Isued
27,000 shares
324,000
Dec. 31 Balance
804,000
Treasury Stock
Aug. 7 Purchased
4,500 shares
216,000
Retained Earnings
Mar. 31 Dividends
37,500
Jan. 1 Balance
5,220,000
June 30
Dividends
37,500
Dec. 31 Closing
Sept. 30
Dec. 31 Dividends
Dividends
37,500
(profit)
Dec. 31 Balance
765,000
37,500
5,835,000
Required: Prepare the shareholders' equity section for the year ended Dec. 31, 2019.
arrow_forward
For this question, you will need to do the following• Download the file "Question 19 Spreadsheet" from Modules - Week 4 and save to your computer.• Complete the problem on your computer.• Once completed you will need to upload the document back to Canvas.
Question 19 – Calculate Dividends per share – (1)Using the information below calculate the dividends that each cumulative preferred and common stock shareholder are entitled to each year. (2) For each of the three years, calculate the dividends per share .
CD Corporation has outstanding the following classes of stock:o 20,000 shares - Cumulative Preferred 2% stock, $75 paro 70,000 shares – Common Stock $40 paro Dividends distributed were the followingo 2016 - $25,000o 2017 - $15,000o 2018 - $200,000
arrow_forward
Please help fill out the attached excel example to answer instructions of problem 13-13! Instead of just whoing the correct answers, can you please include the formula you used to get the answers so I can learn how to do the work! Thank you!
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you


Financial Reporting, Financial Statement Analysis...
Finance
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:Cengage Learning
Principles of Accounting Volume 1
Accounting
ISBN:9781947172685
Author:OpenStax
Publisher:OpenStax College
Related Questions
- How many shares of treasury stock does the corporation have? What does it represent? How does it affect stockholder's equity?arrow_forwardplease explain give mearrow_forwardHello, I had posted this question 14 hours ago and I got feedback that the question is incomplete while ehat I see that the question is fully complete regarding all the perspectives.Please try to solve it and have a look in depth.Thank you!arrow_forward
- Question 2 Optimust Berhad (Optimust) is a manufacturing company. It is currently considering taking over another company, known as Bumblebeet Berhad (Bumblebeet). The board of directors of Optimust Berhad intends to make a bid soon and has now approached you to assist them to ascertain a value on Bumblebeet. You are given the following information: Optimust Bumblebeet Number of ordinary shares in issue 5 million 1 million Price per share RM5 RM3 Both Optimust and Bumblebeet are 100% owned by their shareholders. Optimust estimates that the value of the synergistic benefit from acquiring Bumblebeet is RM300,000. Optimust is evaluating two possible options as follows: i. To pay RM2.50 in cash for every share of Bumblebeet ii. To offer its 5% of unit shares in issue to Bumblebeet's shareholders From the above information you are required to: a. Calculate the value of Bumblebeet to Optimust. b. Determine the Net Present Value (NPV) for each option. c. Based on the NPV (in part b), choose…arrow_forwardI need help soon as possiblearrow_forwardWhich of the following describes preferred stock? a. Stock that sells for a very high price b. Stock that is purchased by the corporation for investment purposes c. Stock that is sold to employees of the company as a performance incentive d. Stock which gives shareholders certain preferences and advantages over common stock Clear my choice Question 10 Not yet answered Marked out of 1.00 Flag question Question text Supper Company Ltd., reported the following stockholders’ equity on its balance sheet at June 30, 2021: Supper Company Ltd. Stockholders’ Equity June 30,2021 Paid-in Capital Preferred stock, 10%,? par, 650,000 shares authorized, 280,000 shares issued $ 1,400,000 Common stock, par value $? per share, 5,000,000 shares authorized, 1,000,000 shares issued and outstanding 2,000,000 Paid-in capital in excess of par—common 6,000,000 Retained Earnings 12,300,000 Which of the following is the correct total…arrow_forward
- Solve the problemarrow_forwardNeed answerarrow_forwardYour Question :Your Question :Your Question :Your Question :help please answer in text form with proper workings and explanation for each and every part and steps with concept and introduction no AI no copy paste remember answer must be in proper format with all working!!!!arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning
- Principles of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College


Financial Reporting, Financial Statement Analysis...
Finance
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:Cengage Learning
Principles of Accounting Volume 1
Accounting
ISBN:9781947172685
Author:OpenStax
Publisher:OpenStax College