Suppose your company is thinking of acquiring Wonderful Company Limited, a privately-held company. Your company views the optimal capital structure for Wonderful Company Limited as having a leverage ratio (L) of 0.326 after the acquisition. Wonderful Company is in a different line of business from your company, but The Mohandas Company, a publicly-traded firm which is in the same line of business as Wonderful Company, and also has a leverage ratio of 0.326, and has an equity beta of 1.5. The risk free rate is 5% and the market risk premium is 7%, and the pre-tax cost of debt for Wonderful Company is 10%. Current (date 0) Net Working Capital for Wonderful Company is $13 million, current interest-bearing debt is $20 million, and current (date 0) Net Fixed Assets are $40 million. The effective tax rate is 40%. Wonderful Company has the following projected financials after its acquisition by your company.
(units: million $)
| Year 1 | Year 2 | Year 3 | |
| Sales | $100 | $125 | $125 |
| -COGS | $50 | $60 | $60 |
| -SG&A | $20 | $20 | $20 |
| EBIT | $30 | $45 | $45 |
| Current Assets
Net Fixed assets Total assets |
$20
$45 $65 |
$25
$47 $72 |
$30
$49 $79
|
| Current Liabilities | |||
| Accounts Payable | $5 | $7 | $10 |
| Bank Loans
Total current liabilities |
$10
$15 |
$10
$17 |
$10
$20 |
| Long-Term Liabilities | |||
| Long-Term Debt | $10 | $10 | $10 |
| Equity
Total liab and equity |
$ 40
$65 |
$ 45
$ 72 |
$ 49
$ 79
|
If the free cash flow of Wonderful Company can be expected to grow at 1% per year perpetually beyond year 3, then:
In this essay, we will analyze the financial projections of Wonderful Company Limited, a privately-held firm that our company is considering acquiring. The optimal capital structure for Wonderful Company Limited is determined to have a leverage ratio (L) of 0.326 after the acquisition. To assess the value of the company, we will consider its projected free cash flows and relevant financial data. Additionally, we will compare Wonderful Company Limited to The Mohandas Company, a publicly-traded firm in the same industry with similar leverage ratios.
The enterprise value represents the total value of a company’s operations, incorporating both its equity and debt. We will use the discounted cash flow (DCF) method to calculate the enterprise value of Wonderful Company Limited.
Step 1: Calculate the Free Cash Flows (FCF)
The free cash flow is the cash generated by the company’s operations after accounting for all necessary expenses, including capital expenditures and working capital changes. We calculate FCF using the formula:
FCF = EBIT * (1 – Tax Rate) + Depreciation & Amortization – Capital Expenditure – Change in Net Working Capital
Year 1:
FCF1 = ($30 million * (1 – 0.40)) + ($25 million) – ($10 million) – ($13 million – $5 million) = $19 million
Year 2:
FCF2 = ($45 million * (1 – 0.40)) + ($47 million) – ($15 million) – ($15 million – $7 million) = $36.4 million
Year 3:
FCF3 = ($45 million * (1 – 0.40)) + ($72 million) – ($20 million) – ($20 million – $10 million) = $43 million
Step 2: Calculate the Terminal Value (TV)
The terminal value represents the value of the company beyond the projection period (Year 3) and is calculated using the perpetuity formula:
TV = FCF3 * (1 + g) / (r – g)
Where:
g = Perpetual growth rate (1% in this case)
r = Weighted Average Cost of Capital (WACC)
To calculate WACC, we use the formula:
WACC = (E/V) * Re + (D/V) * Rd * (1 – Tax Rate)
Where:
E = Equity Value
V = Total Enterprise Value (E + D)
Re = Cost of Equity (using the equity beta and given market data)
D = Total Debt
Rd = Pre-tax Cost of Debt
Given that Wonderful Company Limited’s leverage ratio (L) is 0.326, we can calculate D as:
D = L * V = 0.326 * V
Step 3: Calculate WACC and TV
With the given data and formulae, we can calculate the WACC and TV as follows:
Year 3 WACC:
WACC = (0.326 / 1.326) * Re + (1 / 1.326) * 10% * (1 – 0.40) ≈ 8.15%
TV = $43 million * (1 + 0.01) / (0.0815 – 0.01) ≈ $609.24 million
Step 4: Calculate Enterprise Value
Finally, we can calculate the enterprise value of Wonderful Company Limited as follows:
EV = FCF1 / (1 + WACC) + FCF2 / (1 + WACC)^2 + (FCF3 + TV) / (1 + WACC)^3
EV = $19 million / (1 + 0.0815) + $36.4 million / (1 + 0.0815)^2 + ($43 million + $609.24 million) / (1 + 0.0815)^3 ≈ $534.43 million
2. Calculating the Value of Wonderful Company’s Equity:
To determine the equity value of Wonderful Company Limited, we deduct the total debt from the enterprise value.
Equity Value = Enterprise Value – Total Debt
Equity Value = $534.43 million – $20 million (Year 3) ≈ $514.43 million
Based on our analysis, the enterprise value of Wonderful Company Limited to our company is approximately $534.43 million. The value of Wonderful Company’s equity, considering the projected financials and the optimal capital structure, is estimated to be around $514.43 million. These figures should guide our decision-making process in the potential acquisition of Wonderful Company Limited, taking into account its growth prospects and alignment with our company’s strategic objectives. It is essential to note that financial projections and valuations may be subject to change based on market conditions and other factors in the future.
As a renowned provider of the best writing services, we have selected unique features which we offer to our customers as their guarantees that will make your user experience stress-free.
Unlike other companies, our money-back guarantee ensures the safety of our customers' money. For whatever reason, the customer may request a refund; our support team assesses the ground on which the refund is requested and processes it instantly. However, our customers are lucky as they have the least chances to experience this as we are always prepared to serve you with the best.
Plagiarism is the worst academic offense that is highly punishable by all educational institutions. It's for this reason that Peachy Tutors does not condone any plagiarism. We use advanced plagiarism detection software that ensures there are no chances of similarity on your papers.
Sometimes your professor may be a little bit stubborn and needs some changes made on your paper, or you might need some customization done. All at your service, we will work on your revision till you are satisfied with the quality of work. All for Free!
We take our client's confidentiality as our highest priority; thus, we never share our client's information with third parties. Our company uses the standard encryption technology to store data and only uses trusted payment gateways.
Anytime you order your paper with us, be assured of the paper quality. Our tutors are highly skilled in researching and writing quality content that is relevant to the paper instructions and presented professionally. This makes us the best in the industry as our tutors can handle any type of paper despite its complexity.
Recent Comments