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

70.2K

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 1.50 (givenits target capital structure). Vandell has $11.65 million in debtthat trades at par and pays an 7.8% interest rate. Vandell’s freecash flow (FCF₀) is $2 million per year and is expectedto grow at a constant rate of 4% a year. Both Vandell and Hastingspay a 40% combined federal and state tax rate. The risk-free rateof interest is 5% and the market risk premium is 5%.
Hastings Corporation estimates that if it acquires VandellCorporation, synergies will cause Vandell’s free cash flows to be$2.6 million, $2.9 million, $3.5 million, and $3.71 million atYears 1 through 4, respectively, after which the free cash flowswill grow at a constant 4% rate. Hastings plans to assume Vandell’s$11.65 million in debt (which has an 7.8% interest rate) and raiseadditional debt financing at the time of the acquisition. Hastingsestimates that interest payments will be $1.6 million each year forYears 1, 2, and 3. After Year 3, a target capital structure of 30%debt will be maintained. Interest at Year 4 will be $1.474 million,after which the interest and the tax shield will grow at 4%.
Indicate the range of possible prices that Hastings could bidfor each share of Vandell common stock in an acquisition. Roundyour answers to the nearest cent. Do not round intermediatecalculations.
The bid for each share should range between $ _ per share and$ _ per share.

Answer & Explanation Solved by verified expert

3.9 Ratings (468 Votes)

Lowest price per share WACC DV 30 EV 130 70 Cost of equity ke riskfree rate betamarket risk premium 5 155 1250 Cost of debt kd 78 WACC EVke DVkd1Tax rate 701250 3078140 1015 FCF0 2 million perpetual growth rate g 4 FCF1 FCF01g 214 208 million Firm value FCF1WACC g 2081015 4 3380 million 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 1.50 (givenits target capital structure). Vandell has $11.65 million in debtthat trades at par and pays an 7.8% interest rate. Vandell’s freecash flow (FCF0) is $2 million per year and is expectedto grow at a constant rate of 4% a year. Both Vandell and Hastingspay a 40% combined federal and state tax rate. The risk-free rateof interest is 5% and the market risk premium is 5%.Hastings Corporation estimates that if it acquires VandellCorporation, synergies will cause Vandell’s free cash flows to be$2.6 million, $2.9 million, $3.5 million, and $3.71 million atYears 1 through 4, respectively, after which the free cash flowswill grow at a constant 4% rate. Hastings plans to assume Vandell’s$11.65 million in debt (which has an 7.8% interest rate) and raiseadditional debt financing at the time of the acquisition. Hastingsestimates that interest payments will be $1.6 million each year forYears 1, 2, and 3. After Year 3, a target capital structure of 30%debt will be maintained. Interest at Year 4 will be $1.474 million,after which the interest and the tax shield will grow at 4%.Indicate the range of possible prices that Hastings could bidfor each share of Vandell common stock in an acquisition. Roundyour answers to the nearest cent. Do not round intermediatecalculations.The bid for each share should range between $ ___ per share and$ ___ per share.