XYZ Auto, a national autoparts chain, is considering purchasing a smaller chain, ABC Auto. Pit Row’s analysts project that the merger will result in incremental net cash flows of $2 million in Year 1, $4 million in Year 2, $5 million in Year 3, and $117 million in Year 4. The Year 4 cash flow includes a terminal value of $107 million. Assume all cash flows occur at the end of the year. The acquisition would be made immediately, if it is undertaken. ABC’s post-merger beta is estimated to be 2.0, and its post-merger tax rate would be 34 percent. The risk-free rate is 8 percent, and the market risk premium is 4 percent. What is the value of ABC Auto to XYZ Auto?

XYZ Auto, a national autoparts chain, is considering purchasing a smaller chain, ABC Auto. Pit Row’s analysts project that the merger will result in incremental net cash flows of $2 million in Year 1, $4 million in Year 2, $5 million in Year 3, and $117 million in Year 4. The Year 4 cash flow includes a terminal value of $107 million. Assume all cash flows occur at the end of the year. The acquisition would be made immediately, if it is undertaken. ABC’s post-merger beta is estimated to be 2.0, and its post-merger tax rate would be 34 percent. The risk-free rate is 8 percent, and the market risk premium is 4 percent. What is the value of ABC Auto to XYZ Auto?

Financial Management: Theory & Practice

16th Edition

ISBN:9781337909730

Author:Brigham

Publisher:Brigham

Chapter7: Corporate Valuation And Stock Valuation

Section: Chapter Questions

Problem 15MC

See similar textbooks

Similar questions

Pit Row Auto, a national auto parts chain, is considering purchasing a smaller chain, Southern Auto. Pit Row's analysts project that the merger will result in incremental net cash flows of $2 million in Year 1, $4 million in Year 2, $5 million in Year 3, and $117 million in Year 4. The Year 4 cash flow includes a terminal value of $107 million. Assume all cash flows occur at the end of the year. The acquisition would be made immediately, if it were undertaken. Southern's post-merger beta is estimated to be 2.0, the risk-free rate is 8 percent, and the market risk premium is 4 percent. Both firms are all-equity financed. What should the analysts' use as the discount rate as they value Southern for Pit Row? Question 14 options: 16% 0% 12% 20% 1
Pizza Place, a national pizza chain, is considering purchasing a smallerchain, Western Mountain Pizza. Pizza Place’s analysts project that the merger will resultin incremental cash flows of $1.5 million in Year 1, $2 million in Year 2, $3 million inYear 3, and $5 million in Year 4. In addition, Western’s Year 4 cash flows are expectedto grow at a constant rate of 5% after Year 4. Assume that all cash flows occur at theend of the year. The acquisition will be made immediately if it is undertaken. Western’spost-merger beta is estimated to be 1.5, and its post-merger tax rate would be 40%. Therisk-free rate is 6%, and the market risk premium is 4%. What is the value of WesternMountain Pizza to Pizza Place?
Velcro Saddles is contemplating the acquisition of Skiers’ Airbags Inc. The values of the two companies as separate entities are $50 million and $25 million, respectively. Velcro Saddles estimates that by combining the two companies, it will reduce marketing and administrative costs by $650,000 per year in perpetuity. Velcro Saddles is willing to pay $27 million cash for Skiers’. The opportunity cost of capital is 10%. a. What is the gain from the merger? (Enter your answer in millions rounded to 2 decimal places.) b. What is the cost of the cash offer? (Enter your answer in millions.) c. What is the NPV of the acquisition under the cash offer? (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.)
Velcro Saddles is contemplating the acquisition of Skiers’ Airbags Inc. The values of the two companies as separate entities are $20 million and $10 million, respectively. Velcro Saddles estimates that by combining the two companies, it will reduce marketing and administrative costs by $500,000 per year in perpetuity. Velcro Saddles is willing to pay $14 million cash for Skiers’. The opportunity cost of capital is 8%. a. What is the gain from the merger? b. What is the cost of the cash offer? c. What is the NPV of the acquisition under the cash offer? Please answer fast i give you upvote.
Melissa’s Kitchen is considering acquiring Takeshi’s Takeout Corp., a small local restaurant chain. Expected net cash flows from the acquisition for the first four years of the post-merger period are: Year 1 $350,000 Year 2 $400,000 Year 3 $475,000 Year 4 $550,000 After four years, the net cash flows are expected to grow at a constant rate of 3 percent per year. If we know the following information, what is the most Melissa’s Kitchen Should pay for Takeshi’s Takeout? Melissa’s Kitchen Borrowing costs 5% above the current long-term Treasury Bond rate 10-year T-Bond Rate 2/8/23 = 3.64% Beta 2.4 Debt $4 million Stock 500,000 shares outstanding - $20 per share on 2/8/23 Tax Rate 21 percent
Acme is looking to acquire Pinder Co now. Acme is expected to generate annual cash flows of $15,000,000 in perpetuity and Pinder is expected to generate annual cash flows of $6,000,000 in perpetuity. The discount rate for both Acme and Pinder is 8%. If Acme acquires Pinder, Acme expects to be able to reduce operating costs by $4,500,000 for the first five years. However, Acme will also incur integration costs of $3,000,000 in the first year. All cash flows occur at the end of the year. To encourage investment into electric bicycles, the government is offering Acme an option to abandon its operations and sell all related assets for $1 million at the end of year 4. If Acme chooses the option to sell all related assets to the government, it will not receive the cash flows generated from the electric bicycle business in that year. What is the value of this option? Answer based only on the information provided.
Velcro Saddles is contemplating the acquisition of Skiers’ Airbags Inc. The values of the two companies as separate entities are $50 million and $11 million, respectively. Velcro Saddles estimates that by combining the two companies, it will reduce marketing and administrative costs by $515,000 per year in perpetuity. Velcro Saddles can either pay $15 million cash for Skiers’ or offer Skiers’ a 48% holding in Velcro Saddles. The opportunity cost of capital is 10%. Required: What is the gain from merger? (Enter your answer in millions rounded to 2 decimal places.) What is the cost of the cash offer? (Enter your answer in millions.) What is the cost of the stock alternative? (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) What is the NPV of the acquisition under the cash offer? (Enter your answer in millions rounded to 2 decimal places.) What is its NPV under the stock offer? (Do not round intermediate calculations. A negative answer…
Atlantic Corporation is considering the purchase of the linerboard mill and corrugated box plants of Royal Paper for a total price of $260 million. The estimated incremental cash flows that would result if Atlantic acquired the facilities are presented below. Atlantic's marginal tax rate is 36% and their after-tax cost of capital is 13%.a) Calculate the NPV, IRR, and payback period for the acquisition and indicate what you think Atlantic should do
Acme Co is considering an acquisition of Pinder Co at the end of the current year. Acme expects to generate $5 million in cash flows next year, after which the cash flows will grow by 2% per year in perpetuity. Pinder expects to generate $2 million in cash flows next year, after which the cash flows will grow by 3% per year in perpetuity. After the acquisition, Acme expects to be able increase its cash flows by $300,000 per year in perpetuity. This increase in cash flows is attributable to the assets owned by Pinder. Acme's beta is 1.2 and has 4,000,000 shares outstanding. Pinder's beta is 0.8 and has 2,000,000 shares outstanding. The risk-free rate is 2% and the market risk premium is 8%. Both Acme and Pinder have no debt. The share prices for Acme and Pinder are equal to the discounted present value of future cash flows. All cash flows occur at the end of the year. (a) If Acme pays $20 per share acquire Pinder, what is the value of the net benefit to Acme shareholders from the…
Your employer, a mid-sized human resources management company, is considering expansion into related fields, including the acquisition of Temp Force Company, an employment agency that supplies word processor operators and computer programmers to businesses with temporary heavy workloads. Your employer is also considering the purchase of Biggerstaff & McDonald (B&M), a privately held company owned by two friends, each with 5 million shares of stock. B&M currently has free cash flow of $24 million, which is expected to grow at a constant rate of 5%. B&M’s financial statements report short-term investments of $100 million, debt of $200 million, and preferred stock of $50 million. B&M’s weighted average cost of capital (WACC) is 11%. Answer the following questions. Describe briefly the legal rights and privileges of common stockholders. What is free cash flow (FCF)? What is the weighted average cost of capital? What is the free cash flow valuation model? Use a pie…
Your employer, a midsized human resources management company, is considering expansion into related fields, including the acquisition of Temp Force Company, an employment agency that supplies word processor operators and computer programmers to businesses with temporarily heavy workloads. Your employer is also considering the purchase of Biggerstaff & McDonald (B&M), a privately held company owned by two friends, each with 5 million shares of stock. B&M currently has free cash flow of $24 million, which is expected to grow at a constant rate of 5%. B&M’s financial statements report short-term investments of $100 million, debt of $200 million, and preferred stock of $50 million. B&M’s weighted average cost of capital (WACC) is 11%. Use a pie chart to illustrate the sources that comprise a hypothetical company’s total value. Using another pie chart, show the claims on a company’s value. How is equity a residual claim? Suppose the free cash flow at Time 1 is…