Given the information below, using the discounted cash flow method to determine the market value of the target company--ABC in an acquisition transaction: Year 2021 initial investment for possessing the acquisition: $15 million Year 2022 projected net cash flow from firm ABC: $6 million Year 2023 projected net cash flow from firm ABC: $8 million Year 2024 projected net cash flow from firm ABC: $9 million Year 2025 projected net cash flow from firm ABC: $10 million Year 2026 projected net cash flow from firm ABC: $12 million Discount rate: 20% Industry multiple: 10 The market value of firm ABC for this acquisition transaction is:$ million

Given the information below, using the discounted cash flow method to determine the market value of the target company--ABC in an acquisition transaction: Year 2021 initial investment for possessing the acquisition: $15 million Year 2022 projected net cash flow from firm ABC: $6 million Year 2023 projected net cash flow from firm ABC: $8 million Year 2024 projected net cash flow from firm ABC: $9 million Year 2025 projected net cash flow from firm ABC: $10 million Year 2026 projected net cash flow from firm ABC: $12 million Discount rate: 20% Industry multiple: 10 The market value of firm ABC for this acquisition transaction is:$ million

Financial Accounting Intro Concepts Meth/Uses

14th Edition

ISBN:9781285595047

Author:Weil

Publisher:Weil

ChapterA: Appendix - Time Value Of Cash Flows: Compound Interest Concepts And Applications

Section: Chapter Questions

Problem 40P

See similar textbooks

Similar questions

Tweeden Corporation is contemplating the acquisition of the net assets of Sylvester Corporation in anticipation of expandingits operations. The balance sheet of Sylvester Corporation on December 31, 2015, is as attached:n appraiser for Tweeden determined the fair values of Sylvester’s assets and liabilities to be as shown as in attachment 2The agreed-upon purchase price is $580,000 in cash. Acquisition costs paid in cash total $20,000.Using the above information, do value analysis and prepare the entry on the books of Tweeden Corporation to acquire the net assets of Sylvester Corporation on December 31, 2015.
The following table shows the projected free cash flows of an acquisition target. The potential acquirer wants to estimate its maximum acquisition price at an 8 percent discount rate and a terminal value in year 5 based on the perpetual growth equation with a 4 percent perpetual growth rate. Year 1 2 3 4 5 Free cash flow −860 −430 0 236 772 Estimate the target’s maximum acquisition price. Note: Do not round intermediate calculations. Round your answer to the nearest whole dollar amount. Estimate the target’s maximum acquisition price when the discount rate is 7 percent and the perpetual growth rate is 5 percent. Note: Do not round intermediate calculations. Round your answer to the nearest whole dollar amount.
Moon Company is contemplating the acquisition of Yount, Inc., on January 1, 2015. If Moon acquires Yount, it will pay $730,000 in cash to Yount and acquisition costs of $20,000. The January 1, 2015, balance sheet of Yount, Inc., is anticipated to be as attached:Fair values agree with book values except for the inventory and the depreciable fixed assets, which have fair values of $70,000 and $400,000, respectively. Your projections of the combined operations for 2015 are as follows: Combined sales. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $200,000 Combined cost of goods sold, including Yount’s beginning inventory, at book value, which will be sold in 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120,000 Other expenses not including depreciation of Yount assets . . . . . . . . . . . . . . . . . . . . . . . . 25,000Depreciation on Yount fixed assets is…
TransWorld Communications Inc., a large telecommunications company,is evaluating the possible acquisition of Georgia Cable Company (GCC), a regionalcable company. TransWorld’s analysts project the following post-merger data for GCC (inthousands of dollars): If the acquisition is made, it will occur on January 1, 2018. All cash flows shown in the incomestatements are assumed to occur at the end of the year. GCC currently has a capital structureof 40% debt, but Trans World would increase that to 50% if the acquisition were made. GCC,if independent, would pay taxes at 20%, but its income would be taxed at 35% if it wereconsolidated. GCC’s current market-determined beta is 1.40, and its investment bankersthink that its beta would rise to 1.50 if the debt ratio were increased to 50%. The cost of goodssold is expected to be 65% of sales, but it could vary somewhat. Depreciation-generatedfunds would be used to replace worn-out equipment, so they would not be available toTransWorld’s…
TransWorld Communications Inc., a large telecommunications company, is evaluating the possible acquisition of Georgia Cable Company (GCC), a regional cable company. TransWorld's analysts project the post-merger data for GCC (in thousands of dollars) gathered in the Excel Online file below. If the acquisition is made, it will occur on January 1, 2018. All cash flows shown in the income statements are assumed to occur at the end of the year. GCC currently has a capital structure of 40% debt, but Trans World would increase that to 50% if the acquisition were made. GCC, if independent, would pay taxes at 20%; but its income would be taxed at 30% if it were consolidated. GCC's current market-determined beta is 1.35, and its investment bankers think that its beta will rise to 1.50 if the debt ratio were increased to 50%. The cost of goods sold is expected to be 65% of sales, but it could vary somewhat. Depreciation-generated funds would be used to replace worn-out equipment, so they would…
Lee Company is contemplating the purchase of the net assets of Min Company for P800,000 cash. To contemplate the transactin, direct acquisition costs are P15,000. The balance sheet of Min Company on the purchse date is as follows: Min Company Balance Sheet December 31, 2020 Assets Liabilities & Equity Current Assets 80,000 Liabilities 100,000 Land 50,000 Common Stock, P10 par 100,000 Building 450,000 Paid-in capital in excess of par 150,000 Accumulated Depreciation (200,000) Retained Earnings…
In 2021, Cromwell Corporation purchased bonds of Oliver Company at par for $300,000 and classified the investment as available-for-sale. In 2022, the market value declined to $200,000. In 2023, the market value of the investment roset o $230,000, and the investment was sold. How much should Cromwell record as a realized gain or loss in its determmation of net income for 2023? a. $0 b. $30,000 gain c. $70,000 loss d. $100,000 loss
Hasting Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell’s free cash flows to be $2.5 million, $2.9 million, $3.4 million, and $3.57 million at Years 1 through 4, respectively, after which the free cash flows will grow at a constant 5% rate. Hasting plans to assume Vandell’s $10.19 million in debt (which has an 8% interest rate) and raise additional debt financing at the time of the acquisition. Hastings estimates that interest payments will be $1.5 million eachyear for Years 1, 2, and 3. After Year 3, a target capital structure of 30% debt will be maintained. Interest at Year 4 will be $1.472 million, after which the interest and the tax shield will grow at 5%. As described in Problem 22-4, Vandell currently has 1.5 million shares outstanding and a target capital structure consisting of 30% debt; its current beta is 1.4 (i.e., based on its target capital structure). Vandell and Hastings each have a 25% combined federal-plus-state tax rate.…
Suppose that the date is 1 January 2022, and you are considering making an investment in General Electric (NYSE: GE). You are given the following information and assumptions to assist you with your valuation analysis: FY2022 revenue (i.e., for the 12-month period from 1 January 2022 to 31 December 2022) is forecast to be $80 billion, compared to actual FY2021 revenue of $75 billion. EBIT, depreciation & amortization (D&A) and capital expenditure dedicated solely for new investments/projects (i.e., growth capital expenditure) is expected to remain fixed (as a percentage of total revenues) at 15%, 5% and 3% respectively. The level of operating working capital needed for GE’s ordinary business operations historically as well as in the future is equal to 1% of total revenues. GE currently has $75 billion in debt outstanding, $40 billion in cash on hand and 9 billion shares outstanding. Assume that GE faces an effective corporate tax rate of 25%. Assume that GE’s long-term…
(e) Suppose that on 31 Dec 2020 ABC purchased a new logistics and storage facility for€100.000, to be depreciated straight line over 10 years starting in 2021. This investment isfunded by an issuance on 31 Dec 2020 of 10.000 preference shares with 5%/yearcumulative dividends and €10/share Par value. Preference dividends shall only accrue andbe payable in 2021. Answer the following questions: Describe how this new investment and financing will change selected lines in theabove Adjusted Trial Balance. Use all relevant information in the above Adjusted Trial Balance, including the newfinancing, to show ABC’s Shareholder’s/Owner’s Equity as of 31 Dec 2020.
1. What is the gain on remeasurement to equity to be recognized for 2021?a. 1,500,000b. 4,500,000c. 2,250,000d. 0 2. What is the goodwill arising from the acquisition on January 1, 2021?a. 2,250,000b. 1,250,000c. 1,350,000d. 350,000 3. What is the carrying amount of the investment in associate on December 31, 2021?a. 11,250,000b. 11,800,000c. 12,000,000d. 14,300,000
Investment in SW Traders LimitedDuring the 2022 financial year, SendIT Limited and Wheels Limited incorporated SW Traders Limited. SW Traders Limited will be a tyre dealer. SendIT Limited acquired 60% of SW Traders Limited’s share capital for R300 000, and Wheels Limited acquired 40% of the share capital for R200 000. In terms of the agreement that governs the operations of SW Traders Limited, all decisions relating to the operations of SW Trad-ers Limited need to be taken by both SendIT Limited and Wheels Limited. Neither party can make decisions without each other’s consent. SW Traders Limited does not have any administrative staff and is 100% administered by a combination of SendIT Limited and Wheels Limited staff, which includes the company’s finance function. More than half of SW Traders Limited’s sales are channelled to SendIT Limited and Wheels Limited. SW Traders Limited will always give preference to the needs of SendIT Lim-ited and Wheels Limited over that of any third party…