M&A_ValuationExampleRoundatable

1159 value of control value digital digital will

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: of Control Value Digital Digital will raise its debt ratio to 20%. The equity beta will increase, but the cost of capital will decrease. of New Beta Cost = 1.25 (Unlevered Beta = 1.07; Debt/Equity Ratio = 0.25) of Equity = 6% + 1.25 (5.5%) = 12.88% New After-tax Cost Cost of Debt = 5.25% of Capital = 12.88% (0.8) + 5.25% (0.2) = 11.35% Digital’s Pre-tax The Operating margin will go up to 4% (from 3%). reinvestment rate remains unchanged. The expected growth rate in the next 5 years is 10%. The After year 5, the beta will drop to 1, and the after-tax cost of debt will decline to 4%, cost of equity will decline to 11.5%, and cost of capital to 10% 4%, Value of Control Value 13046(.04)(1.10)(1-0.36)=367.38 13046(.04)(1.10)(1-0.36)=367.38 Valuing Compaq Valuing Compaq Combined Firm Valuation Combined The The combined firm will have some economies of scale, allowing it to increase its current after-tax operating margin slightly. The dollar savings will be approximately $ 100 million. dollar Current Operating Margin = (2987+522)/(25484+13046) = 9.11% (522 = 4% * 13046) (522 New The The Operating Margin = (2987+522+100)/(25484+13046) = 9.36% combined firm will also have a slightly higher growth rate of 10.50% over the next 5 years, because of operating synergies. 10.50% Combined Firm Beta Combined Digital’s Unlevered Beta = 1.07; Compaq’s Unlevered Beta=1.17 Digital’s Firm Value = $4.5 bn ; Compaq’s Firm Value = $38.6 bn Unlevered Beta = 1.07 * (4.5/43.1) + 1.17 (38.6/43.1) = 1.16 Combined Firm’s Debt/Equity Ratio = 13.64% New Levered Beta = 1.16 (1+(1-0.36)(.1364)) = 1.26 Cost of Capital = 12.93% (.88) + 5% (.12) = 11.98% Value of Combined Firm with Synergy Value (2987+522+100)(1-0.36)(1.105) (2987+522+100)(1-0.36)(1.105) Value of Combined Firm with Synergy = $45,511 million Value of Digital with Synergy Value Value of Combined Firm with Synergy = $45,508 m Value of Compaq + Value of Digital = 38,542 + 4532 = $ 43,075 m Value Total Value of Synergy = $ 2,433 million Value of Digital (Status Quo) Value $ 2,110 m 2,110 Value of Control - Digital Value $ 2,421 m 2,421 Value of Synergy Value $ 2,433 m Value of Digital with control and synergy $ 6,964 m Value 6,964 Estimating Offer Prices and Exchange Ratios Ratios There are 146.789 million Digital shares outstanding, and Digital There had $...
View Full Document

This document was uploaded on 01/15/2014.

Ask a homework question - tutors are online