Cash versus Stock as Payment Consider the following premerger information about a bidding firm (Firm B) and a target firm (Firm T). Assume that both firms have no debt outstanding.
Firm B | Firm T | |
Shares outstanding | 8.300 | 3,400 |
Price per share | $46 | $21 |
Firm B has estimated that the value of the synergistic benefits from acquiring Firm T is $12,600.
- a. If Firm T is willing to be acquired for $24 per share in cash, what is the
NPV of the merger? - b. What will the price per share of the merged firm be assuming the conditions in (a)?
- c. In part (a), what is the merger premium?
- d. Suppose Firm T is agreeable to a merger by an exchange of stock. If B offers one of its shares for every two of T s shares, what will the price per share of the merged firm be?
- e. What is the NPV of the merger assuming the conditions in (d)?
a.
To calculate: The NPV of the merger.
Merger:
Merger occurs when the shareholders of two or more companies pool the resources of their company into one separate legal entity and as a result a new company comes into existence. Merger is basically the result of merge of two or more companies into one.
Synergy:
Synergy is a state in which two or more companies are combined to perform better than the sum of their individual efforts in terms of productivity, revenue and so forth.
Net Present Value (NPV):
Net present value is one of the techniques of capital budgeting. Net present value is used to find out the difference between the present value of cash inflow and present value of cash outflow.
Cash vs. Stock Payment Method:
Cash versus stock payment method is one of the methods of payment where the acquiring firm has to decide when do the acquiring firm have to pay with cash or when do the acquiring firm have to pay with stock to the target company.
Purchase Accounting Method for Mergers:
In the purchase accounting method, the assets of the targeted company have to be recorded into the current market value in the books of acquiring company and goodwill assets account have to be created. Goodwill is the difference of current market value and purchase price.
Explanation of Solution
Given,
Synergistic benefits from the acquiring firm T is $12,600.
Calculated,
Market value of the target firm (firm T) is $71,400.
Cost of acquisition is $81,600.
Formula to calculate NPV is as follows:
Substitute $71,400 for the market value of target firm, $12,600 for synergistic benefits and $81,600 for the cost of acquisition.
The NPV of the merger is $2,400.
Working Notes:
Calculation of market value of target firm (firm T) is as follows:
The given information:
Shares outstanding of firm T are 3,400.
Price per share of firm T is $21.
Formula to calculate the market value of target firm is follows:
Substitute 3,400 for shares outstanding and $21 for price per share as follows:
Calculation of cost of acquisition is as follows:
The given information:
Shares outstanding of firm T are 3,400.
Price offer for buying shares of firm T is $24 per share.
Formula to calculate cost of acquisition is as follows:
Substitute 3,400 for shares outstanding and $24 for shares price offered as follows:
Conclusion:-The NPV of the merger is $2,400.
b.
To calculate:-The price per share of the merged firm be assuming the condition in (a).
Explanation of Solution
The given information:
Shares outstanding of acquiring firm (firm B) is 8,300.
Calculated as follows:
NPV of the merger is $2,400.
Market value of the acquiring firm (firm B) is $381,800.
Formula to calculate share price of the merged firm is as follows:
Substitute $381,800 for market value of acquiring firm, $2,400 for NPV of acquisition and 8,300 for shares outstanding.
The share price of merged firm is $46.29.
Working notes:
Calculation of the market value of acquiring firm is as follows:
The given information:
Shares outstanding of firm B are 8,300.
Price per share of firm B is $46.
Formula to calculate the market value of target firm is as follows:
Substitute 8,300 for shares outstanding and $46 for price per share as follows:
Conclusion:- The share price of merged firm is $46.29.
c.
To calculate:-The merger premium.
Explanation of Solution
The given information:
Shares outstanding of target firm (firm T) is 3,400
Calculated as follows:
Premium per share is $3.
Formula to calculate merger premium is as follows:
Substitute 3,400 for outstanding shares and $3 for premium per share as follows:
The merger premium is $10,200.
Working notes:
Calculation of premium per share is as follows:
The given information:
Price per share of firm T is $21.
Price offer for buying shares of firm T is $24 per share.
Formula to calculate premium per share is as follows:
Substitute $24 for price offered per share and $21 for market price per share as follows:
The merger premium is $10,200.
d.
To compute:-The price per share of merged firm.
Explanation of Solution
Calculated as follows:
Value of merged firm is $465,800.
No of shares outstanding of the merged firm is 10,000.
Formula to calculate price per share of merged company is as follows:
Substitute $465,800 for value of merged firm and 10,000 for no of shares outstanding of merged firm as follows:
The price per share of merged firm is $46.58.
Working notes:
Calculation of value of merged firm is as follows:
The given information:
Synergistic benefits are $12,600.
Calculated as follows:
Market value of acquiring firm (firm B) is $381,800.
Market value of target firm is (firm T) is $71,400.
Formula to calculate the value of merged firm is as follows:
Substitute $381,800 for market value of acquiring firm, $71,400 for market value of target firm and $12,600 for synergistic benefits.
Calculation of no of outstanding shares of merged firm is as follows:
The given information:
Shares outstanding of acquiring firm (firm B) are 8,300.
Shares outstanding of target firm (firm T) are 3,400.
Firm B offers one of its shares for every two of T’s share, therefore the exchange ratio will be 1:2.
Formula to calculate total no of shares outstanding of merged firm is as follows:
Substitute 8,300 for shares outstanding of acquiring firm, 3,400 for shares outstanding of target firm and 1:2 as exchange ratio.
The price per share of merged firm is $46.58.
e.
To calculate:-NPV of merger assuming conditions in (d).
Explanation of Solution
The given information:
Synergistic benefits from acquiring firm T is $12,600.
Calculated as follows:
Market value of the target firm (firm T) is $71,400.
Cost of acquisition is $79,186.
Formula to calculate NPV is as follows:
Substitute $71,400 for the market value of target firm, $12,600 for synergistic benefits and $81,600 for the cost of acquisition.
The NPV of the merger is $4,814.
Working Notes:
Calculation of market value of target firm (firm T) is as follows:
The given information:
Shares outstanding of firm T are 3,400.
Price per share of firm T is $21.
Formula to calculate market value of target firm is as follows:
Substitute 3,400 for shares outstanding and $21 for price per share as follows:
Calculation of cost of acquisition is as follows:
The given information:
B offers one of its shares for every two of T’s share, therefore the exchange ratio will be 1:2.
Shares outstanding of firm T are 3,400.
Shares offer to firm T will be 1700(3400*1/2)
Price offer for buying shares of firm T is $46.58 per share.
Formula to calculate cost of acquisition is as follows:
Substitute 1,700 for shares outstanding and $46.58 for shares price offered as follows:
The NPV of the merger is $4,814.
Want to see more full solutions like this?
Chapter 29 Solutions
EBK CORPORATE FINANCE
- Suppose that a bank purchased 15 million shares of Company E. The shares are bid $34.2 and offer $35.4. The mean and standard deviation of the bid-ask spread are 0.034483 and 0.054, respectively. What is the cost of liquidation that we are 99% confident will not be exceeded (i.e., in a stressed market condition)? O 2.402 O 0.259 O 1.201arrow_forwardConsider two companies. Rearden Metal has earnings per share of €2, 10 million sharesoutstanding and its current stock price is €20. Associated Steel, has earnings per share of €1,25,4 million shares outstanding, and a stock price of €15Rearden Metal is thinking of buying Associated Steel and will pay for Associated Steel by issuingnew shares. Rearden Metal expects no synergies from the acquisitiorAssume that Rearden Metal offers an exchange ratio such that, at current pre-announcementshare prices for both firms, the offer represents a 20% premium to buy Associated Steel. a) Compute the price per share of the Rearden Metal that should be observed immediatelyafter the acquisition public announcement. b) Compute the price per share of the Associated Steel that should be observed immediatelyafter the acquisition public announcement.arrow_forwardThe following data are pertinent for companies A and B. A B Present Earnings Shs 20 million Shs 4 million No of shares Sh10 million Sh 1 million Price/earning ratio 18 10 (a) If the two companies were to merge and the exchange ratio were one share of Company A for each share of Company B, what would be the initial impact on earnings per share of the two companies? what is the market value exchange ratio? Is the merger likely to take place? (b) If the exchange ratio were two shares of Company A for each share of Company B what would happen with respect to the above? (c) If the exchange ratio were 1.5 shares of Company A for each share of Company B, what would happen? (d)What exchange ratio would you recommend?arrow_forward
- Consider the following information for the two companies, SpaceC and Alexa: SpaceC Alexa Shares outstanding 100 50 Price per share $50 $30 SpaceC is considering acquiring Alexa. It estimates that in doing so the synergistic benefit would be $200. Alexa says that it would accept an offer to be sold at $35 per share. Should SpaceC proceed and purchase Alexa? At what price would SpaceC be indifferent to making the acquisition of Alexa? Assuming the acquisition was at $35, what level of synergies (not $200) would there have to be to make the acquisition make sense for SpaceC? ( explain perfectly with step by step and type the answers) .arrow_forwardYou have been asked to assess the impact of a proposed acquisition on the beta of a firm and have been provided the following information on the two firms involved in the deal: The risk-free rate is 4% and the equity risk premium is 6%. Now assume that Acquirer plans to retire all of Target’s debt and that it will be able to buy Target’s equity at the current market price. If Acquirer would like to have a levered beta of 1.35 for the combined firm after the transaction, estimate how much new debt it will need to raise to finish this acquisition.arrow_forwardIf bank X is quoting “A $1.5838/ bid and A $1.1682/€ ask” and bank Y is quoting “A $1.1684/€ bid and A $1.1690/€ ask”. If you buy € 2million from X at it’s A $1.1682/€ ask price and simultaneously sell € 2million to Y at it’s A $ 1.1684/€ bid price. Calculate arbitrage profit.arrow_forward
- Help me pleasearrow_forwardGiven the following data and assume the margin listed, what will your return on the investment be on this short sale (assume it is a margin transaction)? Shares Price Margin New Price O 50% 5500 O-33% O 75% O -50% $40 50% O None of these are correct $25arrow_forwardSuppose you purchase one share of the stock of Volatile Engineering Corporation at the beginning of year 1 for $36. At the end of year 1, you receive a $2 dividend and buy one more share for $30. At the end of year 2, you receive total dividends of $4 (i.e., $2 for each share) and sell the shares for $36.45 each. The dollar- weighted return on your investment is Answers: А. -1.75%. B. 8.00%. C. 4.08%. D. 8.53%. Е. 12.35%.arrow_forward
- You have gathered the following information for a company: The current price-to-earnings for the firm is The expected Earnings per share for the firm is The current price of the stock is Someone offers you $110 for the stock. What would you do? B Reject the offer as the expected future value is 15 $8.25 Accept the offer as there is a profit of $90.00 $123.75 Accept the offer as the expected future value is less than $110 Reject the offer as you have no idea where future prices will be. $20.00arrow_forwardYou have the following share price of XYZ. DATE Price 2-Mar-2021 $100 3-Mar-2021 $60 4-Mar-2021 $40 5-Mar-2021 $100 Investor A bought 100 shares of XYZ on 2-Mar-2021 and sold all the shares on 5-Mar-2021. Which answer is the closest value to the geometric average rate of return for the investor? A. 15% B. 20% C. 25% D. 0%arrow_forwardConglomerate Inc. is trading at $80/share, and is about to announce its intent to acquire Tiny Corp. who is an all-equity firm with 20 million shares trading at $5/share. The projected synergies from the acquisition are $15 million. What is the maximum exchange ratio Conglomerate Inc. could offer in a stock swap and still have the deal be positive NPV? 18.4 1.43 11.24 1.66arrow_forward
- EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENTFinancial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning