Question

Pursuing Myron Bronco: Wouldn’t it be good?: It was right at the beginning of 2019. Myron...

Pursuing Myron Bronco: Wouldn’t it be good?:

It was right at the beginning of 2019. Myron Bronco Incorporation (MB) was a medium-sized company listed in a share market. Largely owned by a traditional and financially conversative elite family, the company operated in a lower-risk and mildly-competitive industry. With thin trading of its shares in the stock exchange, the family has been considerably successful in controlling major decisions/directions made by the company. The family-owners of the company also take pride with the fact the business has managed to stay constantly debt-free (long-term debt) for more than a decade or so.

In the same share market, there was an active group of hedge funds that seek for companies that can be easily turned around to create additional value. Circling Vulture Fund (CVF) was one of them. Surely and slowly enough, CVF has recently set its eyes on MB.

At the beginning of 2019, Genghis Smith, the managing partner of CVF projected the future (debt-free) free cash flows of MB as follows:

Year (End of year)

FCF

2019

16.2 mil

2020

18.9 mil

2021

21.6 mil

2022

24.3 mil

2023

27.0 mil

2024

29.7 mil

2025

32.4 mil

After 2025, yearly FCFs are projected to be perpetual and stay at 32.4 million $.

The Beta of MB from regression estimation (based on the past three-year daily data) is 0.75. The relevant risk-free rate and the market risk premium were 5% and 2% respectively. The treasury department of MB estimates the cost of debt if the company is to borrow to be 5.5% per year.

As observed in the beginning of 2019, share price of MB was 150 while EPS was 30. The number of shares outstanding was 5 million shares. The P/E ratio of the slow-growth industry MB belongs to was only 3.

The corporate tax rate is 21%.

Answer the following questions:

Genghis Smith, with the backup VCF, plans to take over (acquire the majority stake of Myron Bronco) and then re-leverage MB by issuing a 15 year corporate debt at the fixed interest rate of 5.5% per year. The plan is for MB to borrow towards its own industry’s average debt financing appeared in the accounting book (book-based D/E ratio of the industry is 1.8). The book value of equity of MB is 450 mil$. How much value can be added to MB Incorporation based on this proposal?

4) What is MB’s WACC after recapitalisation (based on CVF’s proposal)?

Homework Answers

Answer #1

Based on a book value D/E ratio of 1.8 and book equity value of 450 million, debt which can be taken is

D/E ratio*book equity value = 1.8*450 = 810 million

So, additional value of 810 million can be added to MB if debt is taken on.

4). WACC = (Equity ratio*cost of equity) + (debt ratio*cost of debt)

D/E = 1.8 so E/V = 1/(1+1.8) = 0.3571

D/V = 1- E/V = 1 - 0.3571 = 0.6429

After-tax cost of debt = cost of debt*(1-tax rate) = 5.5%*(1-21%) = 4.35%

Unlevered beta = 0.75, so

levered beta = unlevered beta*(1 + D/E*(1-Tax rate)) = 0.75*(1 + 1.8*(1-21%)) = 1.8165

Cost of equity = risk-free rate + levered beta*market risk premium

= 5% + (1.8165*2%) = 8.63%

WACC after recapitalization = (0.3571*8.63%) + (0.6429*4.35%) = 5.88%

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Company valuation/ M&A/Financial leverage Pursuing Myron Bronco: Wouldn’t it be good?: It was right at the...
Company valuation/ M&A/Financial leverage Pursuing Myron Bronco: Wouldn’t it be good?: It was right at the beginning of 2019. Myron Bronco Incorporation (MB) was a medium-sized company listed in a share market. Largely owned by a traditional and financially conversative elite family, the company operated in a lower-risk and mildly-competitive industry. With thin trading of its shares in the stock exchange, the family has been considerably successful in controlling major decisions/directions made by the company. The family-owners of the company...
Ignore additional perspectives of the proposal on signalling effects, voting rights, difficulties to take over corporate...
Ignore additional perspectives of the proposal on signalling effects, voting rights, difficulties to take over corporate control, and others. If the costs involving in the process of the takeover deal (e.g. transaction costs) are estimated as 1.5 mil $, what is the maximum price CVF should offer to buy MB Incorporation? Do you think Genghis Smith should/could pursue this proposal? Pursuing Myron Bronco: Wouldn’t it be good?: It was right at the beginning of 2019. Myron Bronco Incorporation (MB) was...
A firm has $50 million in 10-year debt with a YTM of 9% and a coupon...
A firm has $50 million in 10-year debt with a YTM of 9% and a coupon of 10% ang thus selling at premium of $64.18 It also has 200,000 shares of preferred stock with a $4 dividend that sells for $90 a share and common stockwith a book value of $80 million and a par value of $5 a shre that sells for $50 a share. The common stock pays a dividend of $4 which is expected to grow at...
UVA Inc. is a company that manufactures and retails eye wear. The firm reported $ 50...
UVA Inc. is a company that manufactures and retails eye wear. The firm reported $ 50 million in after-tax operating income on revenues of $ 500 million in the most recent year. The company has 50 million shares outstanding, trading at $ 8 per share, and $ 150 million in debt at a current market interest rate of 8%; the corporate tax rate is 40%. The firm also has a cash balance of $ 50 million. The stock trades at...
Estimating WACC Dilworth Corp’s balance sheet reflects long-term debt amounting to $800 million. This debt consists...
Estimating WACC Dilworth Corp’s balance sheet reflects long-term debt amounting to $800 million. This debt consists of 7% coupon bonds that have 15 years remaining until maturity. The bonds are currently trading for $920 per $1000 face value. The company also has preferred stock outstanding that makes a fixed quarterly dividend payment of $3.50 in perpetuity. The book value of this preferred stock is $180 million, and the par value of each share is $100. Each share of preferred is...
Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced at...
Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced at par, so the market value of its debt equals its book value. Since dollars are in thousands, number of shares are shown in thousands too. Barry Computer Company: Balance Sheet as of December 31, 2019 (In Thousands) Cash $ 43,750 Accounts payable $ 122,500 Receivables 245,000 Other current liabilities 140,000 Inventories 183,750 Notes payable to bank 52,500    Total current assets $ 472,500    Total current...
Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced at...
Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced at par, so the market value of its debt equals its book value. Since dollars are in thousands, number of shares are shown in thousands too. Barry Computer Company: Balance Sheet as of December 31, 2019 (In Thousands) Cash $ 69,000 Accounts payable $ 89,700 Receivables 269,100 Other current liabilities 69,000 Inventories 207,000 Notes payable to bank 41,400    Total current assets $ 545,100    Total current...
Use the following information for questions 12-18. For the purpose of this question, the current date...
Use the following information for questions 12-18. For the purpose of this question, the current date is Dec 31st, 2014.DownScale, Inc is a diet marketing company which sells books, supplements, and diet foods. It has after-tax earnings in 2014 of $200M or $4.00 earnings per share (50m shares outstanding), and a tax rate of 30%. It also has $500M in debt on which it pays $25M in interest annually. Dividends of $1.30 per share were paid on December 30, 2014....
eBook Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced...
eBook Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced at par, so the market value of its debt equals its book value. Since dollars are in thousands, number of shares are shown in thousands too. Barry Computer Company: Balance Sheet as of December 31, 2019 (In Thousands) Cash $ 249,900 Accounts payable $ 249,900 Receivables 678,300 Other current liabilities 232,050 Inventories 428,400 Notes payable to bank 89,250    Total current assets $ 1,356,600    Total...
Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced at...
Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced at par, so the market value of its debt equals its book value. Since dollars are in thousands, number of shares are shown in thousands too. Barry Computer Company: Balance Sheet as of December 31, 2019 (In Thousands) Cash $ 93,800 Accounts payable $ 150,080 Receivables 234,500 Other current liabilities 93,800 Inventories 206,360 Notes payable to bank 93,800    Total current assets $ 534,660    Total current...