{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

C09final-summer2008-solution

# C09final-summer2008-solution - ANSWER 1 a MV of NoDebt...

This preview shows pages 1–3. Sign up to view the full content.

ANSWER 1: a. MV of NoDebt assets before the buyout = \$350,000/0.08 = \$4,375,000 3 Price = \$4,375,000/100,000 = \$43.75 per share b. 1. NPV buyout = -\$925,000 + 117,500/0.10 = -\$925,000 + 1,175,000 = \$250,000 Price after announcement = (4,375,000+250,000)/100,000 = \$46.25 9 2. NoDebt needs to issue \$925,000/46.25 = 20,000 shares 3. MV of NoDebt Equity after acquisition = \$4,375,000 = 1,175,000 = \$5,550,000 4. Expected Return to NoDebt Equity holders = (\$350,000 + 117,500)/5,550,000 = 0.084234 = 8.4234% 5. r WACC = 0.084234 = 8.4234% c. 1. Priceafter announcement = \$46.25 per share 8 2. MV of NoDebt Equity after acquisition = \$4,375,000 + 250,000 = \$4,625,000 3. Expected return after purchase finalized = (\$350,000+117,500+925,000(0.07))/4,625,000 = 0.08708 = 8.708% 4. ) 08708 . 0 ( 000 , 550 , 5 000 , 625 , 4 ) 07 . 0 ( 000 , 550 , 5 000 , 925 + = + = s B wacc r V S r V B r =0.011667 + 0.072568 = 0.084234

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
ANSWER 2: a. 6 . 1 04 . 0 064 . 0 2 , = = = m m FDT s Cov σ β 6 ) ) ( ( f m s f s r r E r r - + = β = 0.05 + 1.6 (0.09 – 0.05) = 0.114 = 11.4% b. ( 29 + × × + - - + - = 114 . 1 057 . 1 2 . 0 114 . 0 2 . 0 4 . 0 000 , 20 114 . 0 114 . 1 1 1 ) 4 . 0 1 ( 000 , 10 000 , 20 \$ 6 LL NPV = -\$20,000 + 25,093 + 4835 = \$9,928 8 ( 29 + × × + - - + - = 114 . 1 057 . 1 2 . 0 114 . 0 2 . 0 4 . 0 000 , 10 114 . 0 114 . 1 1 1 ) 4 . 0 1 ( 000 , 9 000 , 10 3 SL NPV ( 29 ( 29 3 3 114 . 1 114 . 1 057 . 1 2 . 0 114 . 0 2 . 0 4 . 0 000 , 10 114 . 0 114 . 1 1 1 ) 4 . 0 1 ( 000 , 9 000 , 10 ÷
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern