Question

Schultz Industries is considering the purchase of Arras Manufacturing. Arras is currently a supplier for Schultz,...

Schultz Industries is considering the purchase of Arras Manufacturing. Arras is currently a supplier for Schultz, and the acquisition would allow Schultz to better control its material supply. The current cash flow from assets for Arras is $6.5 million. The cash flows are expected to grow at 8 percent for the next five years before leveling off to 5 percent for the indefinite future. The cost of capital for Schultz and Arras is 12 percent and 10 percent, respectively. Arras currently has 3 million shares of stock outstanding and $25 million in debt outstanding.

What is the maximum price per share Schultz should pay for Arras? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

Homework Answers

Answer #1

Present Value of Cash Inflow @ 12%

Cash Flow 1 = 6.5(1+0.08) = 7.02 mn

Cash Flow 2 = 7.02(1+0.08) = 7.5816 mn

Cash Flow 3 = 7.5816(1+0.08) = 8.188128 mn

Cash Flow 4 = 8.188128(1+0.08) = 8.84317824 mn

Cash Flow 5 = 8.84317824(1+0.08) = 9.5506324992 mn

=

=

= 110.47 Mn

Enterprise Value = 110.47 mn

Equity Value = Enterprise Value - Debt Value

=110.47 - 25

= 85.47 mn

Value per share = 85.47 mn / 3 mn = 28.49 per share

Minimum of 28.49 per share should be paid to Arras Manufacturing's shareholders.

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
Schultz Industries is considering the purchase of Arras Manufacturing. Arras is currently a supplier for Schultz,...
Schultz Industries is considering the purchase of Arras Manufacturing. Arras is currently a supplier for Schultz, and the acquisition would allow Schultz to better control its material supply. The current cash flow from assets for Arras is $6.8 million. The cash flows are expected to grow at 5 percent for the next five years before leveling off to 2 percent for the indefinite future. The cost of capital for Schultz and Arras is 9 percent and 7 percent, respectively. Arras...
Schultz Industries is considering the purchase of Arras Manufacturing. Arras is currently a supplier for Schultz,...
Schultz Industries is considering the purchase of Arras Manufacturing. Arras is currently a supplier for Schultz, and the acquisition would allow Schultz to better control its material supply. The current cash flow from assets for Arras is $6.6 million. The cash flows are expected to grow at 7 percent for the next five years before leveling off to 4 percent for the indefinite future. The cost of capital for Schultz and Arras is 11 percent and 9 percent, respectively. Arras...
Schultz Industries is considering the purchase of Arras Manufacturing. Arras is currently a supplier for Schultz,...
Schultz Industries is considering the purchase of Arras Manufacturing. Arras is currently a supplier for Schultz, and the acquisition would allow Schultz to better control its material supply. The current cash flow for Arras is $7.5 million. The cash flows are expected to grow at 8 percent for the next five years before leveling off to 4 percent for the indefinite future. The cost of capital for Schultz and Arras is 12 percent and 10 percent, respectively. Arras currently has...
Firm Valuation Schultz Industries is considering the purchase of Arras Manufacturing. Arras is currently a supplier...
Firm Valuation Schultz Industries is considering the purchase of Arras Manufacturing. Arras is currently a supplier for Schultz, and the acquisition would allow Schultz to better control its material supply. The current cash flow from assets for Arras is $6.8 million. The cash flows are expected to grow at 8% for the next 5 years before leveling off to 4% for the indefinite future. The cost of capital for Shultz and Arras is 12% and 10%, respectively. Arras currently has...
Suppose that Rose Industries is considering the acquisition of another firm in its industry for $100...
Suppose that Rose Industries is considering the acquisition of another firm in its industry for $100 million. The acquisition is expected to increase Rose's free cash flow by $5 million the firs year, and this contribution is expected to grow at a rate of 3% every year there after. Rose currently maintains a debt to equity ratio of 1, its marginal tax rate is 40%, its cost of debt rD is 6%, and its cost of equity rE is 10%....
Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish...
Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish an immediate presence in the area, the company is considering the purchase of the privately held Joe’s Party Supply. Happy Times currently has debt outstanding with a market value of $170 million and a YTM of 8 percent. The company’s market capitalization is $410 million and the required return on equity is 13 percent. Joe’s currently has debt outstanding with a market value of...
Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish...
Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish an immediate presence in the area, the company is considering the purchase of the privately held Joe’s Party Supply. Happy Times currently has debt outstanding with a market value of $130 million and a YTM of 10 percent. The company’s market capitalization is $350 million and the required return on equity is 15 percent. Joe’s currently has debt outstanding with a market value of...
Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish...
Happy Times, Inc., wants to expand its party stores into the Southeast. In order to establish an immediate presence in the area, the company is considering the purchase of the privately held Joe’s Party Supply. Happy Times currently has debt outstanding with a market value of $240 million and a YTM of 9 percent. The company’s market capitalization is $360 million, and the required return on equity is 14 percent. Joe’s currently has debt outstanding with a market value of...
Dorman Industries has a new project available that requires an initial investment of $6.5 million. The...
Dorman Industries has a new project available that requires an initial investment of $6.5 million. The project will provide unlevered cash flows of $875,000 per year for the next 20 years. The company will finance the project with a debt-to-value ratio of .4. The company’s bonds have a YTM of 5.9 percent. The companies with operations comparable to this project have unlevered betas of 1.35, 1.28, 1.50, and 1.45. The risk-free rate is 2.9 percent, and the market risk premium...
Lydic Enterprises is considering a change from its current capital structure. The company currently has an...
Lydic Enterprises is considering a change from its current capital structure. The company currently has an all-equity capital structure and is considering a capital structure with 30 percent debt. There are currently 4,400 shares outstanding at a price per share of $60. EBIT is expected to remain constant at $43,850. The interest rate on new debt is 6 percent and there are no taxes. a. Rebecca owns $33,000 worth of stock in the company. If the firm has a 100...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT