M&A_ValuationExampleRoundatable

15 55 1233 wacc wacc cost of capital 1233 9

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: WACC WACC Cost of Capital = 12.33% (.9) + 5% (.1) = 11.59% Riskfree rate = 6% Riskfree rate = 6% Market risk premium = 5.5% Market risk premium = 5.5% Stand Alone Valuation: Digital - Status Quo Stand Digital had capital expenditures of $475 million, depreciation of $ 461 million and working capital was 15% of revenues. 461 Operating income, net cap expenditure and revenues are Operating expected to grow 6% a year for the next 5 years and 5% thereafter. thereafter. After year 5, capital expenditures were expected to be 110% of After depreciation; working capital remains at 15% of revenues. depreciation; Debt ratio remains at 10%, but after-tax cost of debt drops to Debt 4%. Equity beta declines to 1 thereafter. 4%. Applicable tax rate is 36%. Stand Alone Valuation: Digital - Status Quo Stand Cost of equity = 6% + 1(5.5%) = 11.5% Cost of capital = 11.5%(.9) + 4% (.1) = 10.75% Stand Alone Valuation: Digital - Status Quo Stand Free cash flow to the firm calculations FCFF1 = EBIT(1-TC)(1+g) – Net Cap Exp.(1+g) – Revenue(g)(WC/Rev) FCFF = 391.38(1-0.36)(1.06) –(475-461)(1.06) –13,046(0.06)(0.15) = $133.26m 391.38(1-0.36)(1.06) FCFF2 = EBIT(1-TC)(1+g)2 – Net Cap Exp.(1+g)2 – Revenue(1+g)(g)(WC/Rev) FCFF = 391.38(1-0.36)(1.06)2 –(475-461)(1.06)2 –13,046(1+.06)(0.06)(0.15) = 391.38(1-0.36)(1.06) $141.25m $141.25m Terminal year (FCFF6) = EBIT(1-TC)(1+g)5(1.05) – Depreciation(1+g)5(1.05)(0.10) – Terminal (1.05)(0.10) Revenue(1+g)5(0.05)(WC/Rev) Revenue(1+g) = 391.38(1-0.36)(1.06)5(1.05) – 461(1.06)5(1.05)(0.10) – 391.38(1-0.36)(1.06) (1.05)(0.10) 13,046(1.06)5(0.05)(0.15) = $156.25m 13,046(1.06) Stand Alone Valuation: Digital - Status Quo Stand 14(1.06) ==14.84 14(1.06) 14.84 13,046(0.06)(0.15) ==117.41 13,046(0.06)(0.15) 117.41 391.38(1.06)(1-0.36)=265.51 391.38(1.06)(1-0.36)=265.51 149.73/1.11593 3 149.73/1.1159 156.25/(0.1075-0.05) 156.25/(0.1075-0.05) FCFF6 FCFF6 Firm Value = $2,110.41 million (168.24+2717.35)/1.11595 5 (168.24+2717.35)/1.1159 Value...
View Full Document

This document was uploaded on 01/15/2014.

Ask a homework question - tutors are online