What is vandell pre-acquisition levered cost of equity

Assignment Help Financial Management

Reference no: EM132070214

Hastings Corporation is interested in acquiring Vandell Corporation. Vandell currently has 1 million shares outstanding and a target capital structure consisting of 30% debt; its current beta is 1.60 (i.e., based on its target capital structure). Vandell's debt interest rate is 7%. Assume that the risk-free rate of interest is 5% and the market risk premium is 6%. Both Vandell and Hastings face a 30% tax rate. Hastings Corporation estimates that if it acquires Vandell Corporation, synergies will cause Vandell’s free cash flows to be $2.5 million, $3.1 million, $3.4 million, and $3.75 million at Years 1 through 4, respectively, after which the free cash flows will grow at a constant 4% rate. Hastings plans to assume Vandell’s $8.42 million in debt (which has an 7% interest rate) and raise additional debt financing at the time of the acquisition. Hastings estimates that interest payments will be $1.6 million each year 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 $1.465 million, after which the interest and the tax shield will grow at 4%.

a. What is Vandell’s pre-acquisition levered cost of equity? What is its unlevered cost of equity? Round your answer to two decimal places. Do not round intermediate calculations.

Pre-acquisition levered cost of equity:____ %

Unlevered cost of equity:____ %

b. What is the intrinsic unlevered value of operations at t = 0 (assuming the synergies are realized)? Round your answer to the nearest cent. Do not round intermediate calculations. $ ____

c. What is the value of the tax shields at t = 0? Round your answer to two decimal places. Do not round intermediate calculations. $___ million

d. What is the total intrinsic value of operations at t = 0? What is the intrinsic value of Vandell’s equity to Hastings? What is Vandell’s intrinsic stock price per share? Round your answer to two decimal places. Do not round intermediate calculations.

Value of operations: $____ million

Equity value to acquirer: $____ million

Intrinsic value per share of existing shares to acquirer: $____ /share

Reference no: EM132070214

Questions Cloud

Value of magnetic corporation common stock per share : Magnetic’s required rate of return is 11.2% and they paid a $1.65 dividend today. What is the value of Magnetic Corporation’s common stock per share?

Estimate the per share equity value : Estimate the per share equity value for GE using the Fully-Diluted method to account for employee stock options.

Statements about forwards-futures and options : Which of the following statements about forwards, futures, and options is correct?

Evaluate sensitivity analysis for different financial models : Analyze and evaluate sensitivity analysis for different financial models, including the Yield Curve and its usefulness in predicting recessions.

What is vandell pre-acquisition levered cost of equity : What is Vandell’s pre-acquisition levered cost of equity? What is its unlevered cost of equity?

Compare the wacc of the two companies : What is Q’s cost of equity capital? Compare the WACC of the two companies. What do you conclude?

What was the annual increase in the value of comic book : The comic book was originally sold in 1943 for $.10. what was the annual increase in the value of the comic book.

What are the advantages and disadvantages of irr : What data characteristics are necessary for quality information? What are the advantages and disadvantages of IRR?

What can increase or decrease the roe : The return on equity (ROE) is an important ratio to investors. What can increase or decrease the ROE?

User Account

All Pages