Terminal Value Accounts Assignment

Terminal Value Accounts

Merger Analysis with Terminal values The Aldebron Motor Company is considering acquiring Arcturus Gear Works Inc. and has made a three-year projection of the firm's financial statements, including the following revenue and earnings estimate. Period O is the current year and not part of the forecast. Al dolor figures are in millions, except per share amounts. Year Revenue Net Income 0 $1.500 95 1 $1,650 106 2 3 SUBS $2,000 117 130 Aldebron expects that synergies will net $10 million after-tax per year. It also expects that cash equal to depreciation will have to be reinvested to keep Arcturus's plant operating efficiently and that 60% of the remaining cash generated by operations will need to be invested in growth opportunities.

Otherwise, the balance sheet will remain relatively unchanged. Results beyond three years become increasingly difficult to forecast in any detail, so Aldebron's plan simply assumes a 6% annual growth in all of the target's figures after the third year. Currently, 90-day Treasury bills are yielding 7% and the market returns 12% on an average stock, Arcturus's beta is 1.8, and the firm has 20 million shares of stock outstanding, which closed at $19 a share yesterday. How much should Aldebron be willing to pay for Arcturus's stock? Discuss the quality of the estimate SOLUTION: First we' ll compute the appropriate discount rate for present value calculations. Recall that the target's return on equity is the appropriate rate. We'l estimate that using the capital pricing model (CAPM)approach (see Chapter 9 page 424). The SML yields the following kxk+kk) -7% + (12%-7%) 18 16% Next we complete the rough cash flow estimate for the target for the first three years, using the information given. ARCTURUS GEAR WORKS, INC. ESTIMATED CASH FLOWS (S MILLIONS) Year $LSOO Revenue $1650 $815 52.000 95 106 $ 11 5 Net income (unmerged) 130 0 10 Synergies 0 $ Net income/cash flow (merged) $ 105 $ 116 $ 127 Reinvested (60%) (63) (70) (76) Free cash flow to Aldebron $ 42 5 46 5 51 “We haven't added back depreciation because of our assumption that cash equal to the amount must be reinvested to maintain the plant Cash flows after the periods planned in detail are often summarized in a single terminal value assumption. We discussed terminal values in Chapter 11, page 495. In this case, Aldebron is assuming that the last year's flow, $56 million, will grow at 6% per year indefinitely The value of a known payment that will grow at a known rate can be calculated using the constant growth (Gordon) stock valuation model we studied in Chapter 8 (page 356). Recall Equation 8.10. Doll +9) PK-9 In this application, we' ll rewrite the equation, replacing P, with the terminal value (TV) we' re looking for while D, becomes the year 3 cash flow, which we' ll call c. We' ve already calculated the discount rate, k, and is the growth rate assumed after year 3 (5 million). Ty + 9) K-9 -$594 96( LOG) 16-06 Hence, the cash flow stream in our capitbudgeting calculation is as follows (SM) Year $46 $51 $ 56 Operating cash flow Terminal value Total 594 $46 $$650 Notice how large the terminal value is compared to the three annual cash flows. This is not unusual. Next we' ll take the present value of the entire stream at the discount rate we calculated earlier. To make a point, later on, we' ll keep the three-year forecast and the terminal value calculation separate (5 million). PV = $46[PVF] + $51[PVF] + $56[PVF] + $594[PVF] PV – $466.8621) + $517432) + $5666407) + $594C.6407) PV = $113 + $381 PV5494 This procedure indicates that Arcturus is worth about $494 million to Aldebron. Notice that approximately three-quarters of this figure comes from the terminal value assumption In other words, the absolute maximum that Aldebron should consider paying for Arcturus is $494 million, which, if there are 20 million shares outstanding, is $24.70 per share. If the stock is currently selling at $19.00, this represents a 30.0% premium over its market price calculated as follows: (524.70 – $19.00)/519.00 – 30.0% The Quality of the Estimate It's important to understand how arbitrary the valuation process we've just illustrated can be especially the terminal value calculation. Even though it represents the period about which we know the least the distant future), the terminal value accounts for fully three-quarters of the. Get Accounting homework help today

HelpHub
Calculate your paper price
Pages (550 words)
Approximate price: -

Why Work with Us

Homework Market

Top Quality and Well-Researched Papers

We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.

Homework Market

Professional and Experienced Academic Writers

We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.

Homework Market

Free Unlimited Revisions

If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.

Homework Market

Prompt Delivery and 100% Money-Back-Guarantee

All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.

Homework Market

Original & Confidential

We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.

Homework Market

24/7 Customer Support

Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.

Try it now!

Calculate the price of your order

Total price:
$0.00

How it works?

Follow these simple steps to get your paper done

Homework Market

Place your order

Fill in the order form and provide all details of your assignment.

Homework Market

Proceed with the payment

Choose the payment system that suits you most.

Homework Market

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.

Homework Market Homework Market

Essays

Essay Writing Service

No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.

Homework Market Homework Market

Admissions

Admission Essays & Business Writing Help

An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.

Homework Market Homework Market

Reviews

Editing Support

Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.

Homework Market Homework Market

Reviews

Revision Support

If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.