Question

Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a target capital structure consisting of 30% debt; its beta is 1.45 (given its target capital structure). Vandell has $8.61 million in debt that trades at par and pays an 7.7% interest rate. Vandell's free cash flow (FCF0) is $2 million per year and is expected to grow at a constant rate of 5% a year. Vandell pays a 30% combined federal and state tax rate. The risk-free rate of interest is 5% and the market risk premium is 8%. Hastings' first step is to estimate the current intrinsic value of Vandell.

Cost of equity 16.61% WACC 13.24%

**Question: What is Vandell's intrinsic value of
operations? ( Hint: Use the free cash flow corporate
valuation model.) Round your answer to two decimal places. Do not
round intermediate calculations.**

Answer #1

Given

Weighted average cost of capital (r) = 13.24%

Growth rate (g) = 5% pa

Free cash flow now = 2million for every year

Intrinsic value = explicit value + present value of terminal value

Terminal value using Gordans Growth model

= FCFF0*(1+g)/(r-g)

= 2000000*(1+0.05)/(0.134-0.05)

= 25,000,000 dollars

Here since there is one cash flow in year 0 is 2 million dollars it is the explicit value of the enterprise

Terminal value is also calculated in year 0 that is 25 million dollars

INTRINSIC VALUE OF ENTERPRISE

= 2,000,000+25,000,000

= 27,000,000 dollars

Therefore intrinsic value of entity = 27 million dollars.

Hastings Corporation is interested in acquiring Vandell
Corporation. Vandell has 1 million shares outstanding and a target
capital structure consisting of 30% debt; its beta is 1.55 (given
its target capital structure). Vandell has $11.00 million in debt
that trades at par and pays an 7.5% interest rate. Vandell’s free
cash flow (FCF0) is $2 million per year and is expected to grow at
a constant rate of 4% a year. Vandell pays a 40% combined federal
and state tax...

Valuation of Merger Target
Hastings Corporation is interested in acquiring Vandell
Corporation. Vandell has 1 million shares outstanding and a target
capital structure consisting of 30% debt; its beta is 1.45 (given
its target capital structure). Vandell has $10.43 million in debt
that trades at par and pays an 7.3% interest rate. Vandell’s free
cash flow (FCF0) is $2 million per year and is expected
to grow at a constant rate of 6% a year. Vandell pays a 35%
combined...

Valuation of Merger Target
Hastings Corporation is interested in acquiring Vandell
Corporation. Vandell has 1 million shares outstanding and a target
capital structure consisting of 30% debt; its beta is 1.45 (given
its target capital structure). Vandell has $9.68 million in debt
that trades at par and pays an 7.8% interest rate. Vandell’s free
cash flow (FCF0) is $1 million per year and is expected
to grow at a constant rate of 5% a year. Vandell pays a 35%
combined...

Valuation of Merger Target
Hastings Corporation is interested in acquiring Vandell
Corporation. Vandell has 1 million shares outstanding and a target
capital structure consisting of 30% debt; its beta is 1.15 (given
its target capital structure). Vandell has $9.28 million in debt
that trades at par and pays an 7.1% interest rate. Vandell’s free
cash flow (FCF0) is $2 million per year and is expected
to grow at a constant rate of 4% a year. Vandell pays a 30%
combined...

Problem 22-01
Valuation of Merger Target
Hastings Corporation is interested in acquiring Vandell
Corporation. Vandell has 1 million shares outstanding and a target
capital structure consisting of 30% debt; its beta is 1.45 (given
its target capital structure). Vandell has $10.04 million in debt
that trades at par and pays an 7.7% interest rate. Vandell’s free
cash flow (FCF0) is $1 million per year and is expected to grow at
a constant rate of 6% a year. Vandell pays a...

Valuation of Merger Target
Hastings Corporation is interested in acquiring Vandell
Corporation. Vandell has 1 million shares outstanding and a target
capital structure consisting of 30% debt; its beta is 1.60 (given
its target capital structure). Vandell has $10.91 million in debt
that trades at par and pays an 7.1% interest rate. Vandell’s free
cash flow (FCF0) is $1 million per year and is expected to grow at
a constant rate of 6% a year. Vandell pays a 35% combined...

Hastings Corporation is interested in acquiring Vandell
Corporation. Vandell has 1 million shares outstanding and a target
capital structure consisting of 30% debt; its beta is 1.10 (given
its target capital structure). Vandell has $10.65 million in debt
that trades at par and pays a 7.5% interest rate. Vandell’s free
cash flow (FCF0) is $2 million per year and is expected
to grow at a constant rate of 5% a year. Vandell pays a 30%
combined federal and state tax...

Hastings Corporation is interested in acquiring Vandell
Corporation. Vandell has 1 million shares outstanding and a target
capital structure consisting of 30% debt; its beta is 1.55 (given
its target capital structure). Vandell has $9.18 million in debt
that trades at par and pays a 7.5% interest rate. Vandell’s free
cash flow (FCF0) is $2 million per year and is expected
to grow at a constant rate of 5% a year. Vandell pays a 40%
combined federal and state tax...

Hastings Corporation is interested in acquiring Vandell
Corporation. Vandell has 1 million shares outstanding and a target
capital structure consisting of 30% debt; its beta is 1.20 (given
its target capital structure). Vandell has $10.44 million in debt
that trades at par and pays an 7.1% interest rate. Vandell’s free
cash flow (FCF0) is $2 million per year and is expected
to grow at a constant rate of 6% a year. Both Vandell and Hastings
pay a 30% combined federal...

Hastings Corporation is interested in acquiring Vandell
Corporation. Vandell has 1 million shares outstanding and a target
capital structure consisting of 30% debt; its beta is 1.30 (given
its target capital structure). Vandell has $9.30 million in debt
that trades at par and pays an 7.8% interest rate. Vandell’s free
cash flow (FCF0) is $1 million per year and is expected to grow at
a constant rate of 5% a year. Both Vandell and Hastings pay a 30%
combined federal...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 2 minutes ago

asked 4 minutes ago

asked 7 minutes ago

asked 10 minutes ago

asked 15 minutes ago

asked 18 minutes ago

asked 32 minutes ago

asked 52 minutes ago

asked 54 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago