Hastings Corporation is interested in acquiring Vandell Corporation. Vandell has 1 million shares outstanding and a...

80.2K

Verified Solution

Question

Finance

Hastings Corporation is interested in acquiring VandellCorporation. Vandell has 1 million shares outstanding and a targetcapital structure consisting of 30% debt; its beta is 1.35 (givenits target capital structure). Vandell has $11.42 million in debtthat trades at par and pays an 8% interest rate. Vandell’s freecash flow (FCF0) is $2 million per year and is expected to grow ata constant rate of 4% a year. Both Vandell and Hastings pay a 40%combined federal and state tax rate. The risk-free rate of interestis 4% and the market risk premium is 5%. Hastings Corporationestimates that if it acquires Vandell Corporation, synergies willcause Vandell’s free cash flows to be $2.5 million, $3.1 million,$3.3 million, and $3.95 million at Years 1 through 4, respectively,after which the free cash flows will grow at a constant 4% rate.Hastings plans to assume Vandell’s $11.42 million in debt (whichhas an 8% interest rate) and raise additional debt financing at thetime of the acquisition. Hastings estimates that interest paymentswill be $1.6 million each year for Years 1, 2, and 3. After Year 3,a target capital structure of 30% debt will be maintained. Interestat Year 4 will be $1.441 million, after which the interest and thetax shield will grow at 4%. Indicate the range of possible pricesthat Hastings could bid for each share of Vandell common stock inan acquisition. Round your answers to the nearest cent. Do notround intermediate calculations.

The bid for each share should range between $ per share and $per share.

Answer & Explanation Solved by verified expert
4.3 Ratings (607 Votes)
Calculation of lowest price WACC calculation DV 30 so EV 1DV 130 70 Cost of equity ke riskfree rate betamarket risk premium 4 1355 1075 Aftertax cost of debt kd 1Tax rateinterest rate 1408 480 WACC DVkd EVke 30480 701075 897 FCF0 2 million growth rate in perpetuity g 4 FCF1 FCF01g 214 208 million Firm    See Answer
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Transcribed Image Text

Hastings Corporation is interested in acquiring VandellCorporation. Vandell has 1 million shares outstanding and a targetcapital structure consisting of 30% debt; its beta is 1.35 (givenits target capital structure). Vandell has $11.42 million in debtthat trades at par and pays an 8% interest rate. Vandell’s freecash flow (FCF0) is $2 million per year and is expected to grow ata constant rate of 4% a year. Both Vandell and Hastings pay a 40%combined federal and state tax rate. The risk-free rate of interestis 4% and the market risk premium is 5%. Hastings Corporationestimates that if it acquires Vandell Corporation, synergies willcause Vandell’s free cash flows to be $2.5 million, $3.1 million,$3.3 million, and $3.95 million at Years 1 through 4, respectively,after which the free cash flows will grow at a constant 4% rate.Hastings plans to assume Vandell’s $11.42 million in debt (whichhas an 8% interest rate) and raise additional debt financing at thetime of the acquisition. Hastings estimates that interest paymentswill be $1.6 million each year for Years 1, 2, and 3. After Year 3,a target capital structure of 30% debt will be maintained. Interestat Year 4 will be $1.441 million, after which the interest and thetax shield will grow at 4%. Indicate the range of possible pricesthat Hastings could bid for each share of Vandell common stock inan acquisition. Round your answers to the nearest cent. Do notround intermediate calculations.The bid for each share should range between $ per share and $per share.

Other questions asked by students