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 1.55 (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 rate. The risk-free rate of interest is 4% and the market risk premium is 6%. Hastings’ first step is to estimate the current intrinsic value of Vandell. What are Vandell’s cost of equity and weighted average cost of capital? Round your answer to two decimal places. Do not round intermediate calculations. Cost of equity: % WACC: % 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. $ million What is the current intrinsic value of Vandell's stock? Round your answer to the nearest cent. Do not round intermediate calculations. $ /share

Answer #1

Cost of equity |

As per CAPM |

Cost of equity = risk-free rate + beta * (Market risk premium) |

Cost of equity% = 4 + 1.55 * (6) |

Cost of equity% = 13.3 |

After tax cost of debt = cost of debt*(1-tax rate) |

After tax cost of debt = 7.5*(1-0.4) |

= 4.5 |

Weight of equity = 1-D/A |

Weight of equity = 1-0.3 |

W(E)=0.7 |

Weight of debt = D/A |

Weight of debt = 0.3 |

W(D)=0.3 |

WACC=after tax cost of debt*W(D)+cost of equity*W(E) |

WACC=4.5*0.3+13.3*0.7 |

WACC% = 10.66 |

firm or enterprise value= recent FCF* (1 + growth rate )/(WACC - growth rate) |

Firm/enterprise value = 2 * (1+0.04) / (0.1066 - 0.04) |

Firm/enterprise value = 31.23m |

Enterprise value = Equity value+ MV of debt |

31.23 = Equity value+11 |

Equity value = 20.23 m |

share price = equity value/number of shares |

share price = 20.23/1 |

share price = 20.23 |

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...

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...

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...

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 1.10 (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...

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...

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...

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 1.55 (given
its target capital structure). Vandell has $8.11 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 4% a year. Vandell pays a...

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 1.30 (given
its target capital structure). Vandell has $11.82 million in debt
that trades at par and pays an 8% 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...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 3 minutes ago

asked 9 minutes ago

asked 12 minutes ago

asked 20 minutes ago

asked 40 minutes ago

asked 47 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 2 hours ago

asked 2 hours ago

asked 2 hours ago