Question

Following is a table of projected after tax cash flows, their respective discount rates, and values...

Following is a table of projected after tax cash flows, their respective discount rates, and values after the acquisition of DrugShop Limited (DSL) by Lawslob Enterprises (LLE). Fill in the blanks and calculate the stock price of the new firm if it has debt/equity ratio of 3/5 and 100 million shares outstanding.

                                                        Net Cash Flow

                                                       ($ million) starting Growth                    Discount Value

                                                       one year from now Rate (%)                 Rate (%) ($ million)

DSL (on its own)                         180                                  3 ---- 1500

LLE (on its own)                          800                                 -2                        10.5 ----

Acquisition Benefits                      49                                   4                         ---- 500

            Rev. Enhancement             20                                  6                          14 ----

            Cost Reduction                  20                                   4                          16.5 ----

            Tax Shelters                       9                                     2                          12 ----

DSL+LLE                                   1029                                  2 ---- ----

Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

DSL Value (standalone) = $ 1500 million

LLE Net Cash Flow = $ 800 million, Growth Rate = - 2 % and Discount Rate = 10.5 %

LLE Value (Standalone) = 800 / (0.105-(-2)) = $ 6400 million

Acquisition Benefits Value = $ 500 million

Total Combined Firm Value = DSL Value + LLE Value + Acquisition Benefits = 1500 + 6400 + 500 = $ 8400 million

Combined Net Cash Flow = $ 1029 million and Combined firm growth rate = 2 %

Let the discount rate be r for the combined firm

Therefore, 8400 = 1029 / (r-0.02)

r = 0.1425 or 14.25%

Debt - Equity Ratio of Combined Firm = 3/5

Debt Value = (3/8) x 8400 = $ 3150 million and Equity Value = (5/8) x 8400 = $ 5250 million

Number of Outstanding Shares = 100 million

Stock Price of Combined Firm = 5250 / 100 = $ 52.5

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Misrilou Corp is considering a project in Malaysia that is projected to produce after-tax cash flows...
Misrilou Corp is considering a project in Malaysia that is projected to produce after-tax cash flows of MYR 33 million for 4 years.  In addition, Misrilou believes it will be able to sell the project to a Malaysian competitor for MYR 11 million at the end of 4 years.  The project will be funded with US-supplied financing in the amount of USD 25 million at a weighted average cost of capital of 16.5%.   What is the 4-year average MINIMUM value of the...
FINA Inc. considers a project with the following information: Initial Outlay: 1,500 After-tax cash flows: Year...
FINA Inc. considers a project with the following information: Initial Outlay: 1,500 After-tax cash flows: Year 1: -$100 Year 2:  $1000 Year 3: $700 FINA’s assets are $500 million, financed through bank loans, bonds, preferred stocks, and common stocks. The amounts are as follows: Bank loans: $ 100 million borrowed at 10% Bonds: $180 million, paying 9% coupon with quarterly payments, and maturity of 5 years. FINA sold its $1,000 par-value bonds for $1,070 and had to incur $20 flotation cost...
FINA Inc. considers a project with the following information: Initial Outlay: 1,500 After-tax cash flows: Year...
FINA Inc. considers a project with the following information: Initial Outlay: 1,500 After-tax cash flows: Year 1: -$100 Year 2: $1000 Year 3: $700 FINA’s assets are $500 million, financed through bank loans, bonds, preferred stocks, and common stocks. The amounts are as follows: Bank loans: $ 100 million borrowed at 10% Bonds: $180 million, paying 9% coupon with quarterly payments, and maturity of 5 years. FINA sold its $1,000 par-value bonds for $1,070 and had to incur $20 flotation...
FINA Inc. considers a project with the following information: Initial Outlay: 1,500 After-tax cash flows: Year...
FINA Inc. considers a project with the following information: Initial Outlay: 1,500 After-tax cash flows: Year 1: -$100 Year 2: $1000 Year 3: $700 FINA’s assets are $500 million, financed through bank loans, bonds, preferred stocks, and common stocks. The amounts are as follows: Bank loans: $ 100 million borrowed at 10% Bonds: $180 million, paying 9% coupon with quarterly payments, and maturity of 5 years. FINA sold its $1,000 par-value bonds for $1,070 and had to incur $20 flotation...
FINA Inc. considers a project with the following information: Initial Outlay: 1,500 After-tax cash flows: Year...
FINA Inc. considers a project with the following information: Initial Outlay: 1,500 After-tax cash flows: Year 1: -$100 Year 2: $1000 Year 3: $700 FINA’s assets are $500 million, financed through bank loans, bonds, preferred stocks, and common stocks. The amounts are as follows: Bank loans: $ 100 million borrowed at 10% Bonds: $180 million, paying 9% coupon with quarterly payments, and maturity of 5 years. FINA sold its $1,000 par-value bonds for $1,070 and had to incur $20 flotation...
Each of the following scenarios is independent. Assume that all cash flows are after-tax cash flows....
Each of the following scenarios is independent. Assume that all cash flows are after-tax cash flows. Campbell Manufacturing is considering the purchase of a new welding system. The cash benefits will be $480,000 per year. The system costs $2,250,000 and will last 10 years. Evee Cardenas is interested in investing in a women's specialty shop. The cost of the investment is $280,000. She estimates that the return from owning her own shop will be $50,000 per year. She estimates that...
1. Calculating project cash flows: Why do we use forecasted incremental after-tax free cash flows instead...
1. Calculating project cash flows: Why do we use forecasted incremental after-tax free cash flows instead of forecasted accounting earnings in estimating the NPV of a project? 2. The FCF calculation: How do we calculate incremental after-tax free cash flows from forecasted earnings of a project? What are the common adjustment items? 3. The FCF calculation: How do we adjust for depreciation when we calculate incremental after-tax free cash flow from EBITDA? What is the intuition for the adjustment? 4....
NPV and IRR Each of the following scenarios is independent. All cash flows are after-tax cash...
NPV and IRR Each of the following scenarios is independent. All cash flows are after-tax cash flows. The present value tables provided in Exhibit 19B.1 and Exhibit 19B.2 must be used to solve the following problems. Required: 1. Patz Corporation is considering the purchase of a computer-aided manufacturing system. The cash benefits will be $895,000 per year. The system costs $4,104,000 and will last six years. Compute the NPV assuming a discount rate of 6 percent. $ Should the company...
NPV and IRR Each of the following scenarios is independent. All cash flows are after-tax cash...
NPV and IRR Each of the following scenarios is independent. All cash flows are after-tax cash flows. The present value tables provided in Exhibit 19B.1 and Exhibit 19B.2 must be used to solve the following problems. Required: 1. Patz Corporation is considering the purchase of a computer-aided manufacturing system. The cash benefits will be $787,000 per year. The system costs $4,697,000 and will last nine years. Compute the NPV assuming a discount rate of 8 percent. $ Should the company...
NPV and IRR Each of the following scenarios is independent. All cash flows are after-tax cash...
NPV and IRR Each of the following scenarios is independent. All cash flows are after-tax cash flows. The present value tables provided in Exhibit 19B.1 and Exhibit 19B.2 must be used to solve the following problems. Required: 1. Patz Corporation is considering the purchase of a computer-aided manufacturing system. The cash benefits will be $854,000 per year. The system costs $4,559,000 and will last ten years. Compute the NPV assuming a discount rate of 12 percent. $ Should the company...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT