Essay on MA Valuation Practice Problem

Submitted By Mengyu-Ren
Words: 721
Pages: 3
Open Document
M&A valuation practice problem
On January 5, 2012, Global Shipping Corp (GLX) made an acquisition bid of $125 per share for all of Redwoods Packaging Inc (RWP) equity.
Analysts forecast RWP’s income statement and balance sheet information to be as follows.
(in million $)

Actual
2011
2500
2000
80
420
60
360

2012
3000
2400
100
500
70
430

Projected
2013
3500
2800
140
560
80
480

2014
4000
3200
160
640
90
550

Steady
2015
4500
3600
180
720
100
620

Current assets: Cash
Current assets: Other
Net fixed assets
Total assets

50
540
1400
1990

100
560
1500
2160

110
550
1700
2360

120
570
1900
2590

150
600
2000
2750

Current liabilities
Long term debt
Shareholders equity
Total liabilities and equity

500
600
890
1990

520
660
980
2160

540
670
1150
2360

560
680
1350
2590

600
700
1450
2750

Year
Sales
Costs
Depreciation
EBIT
Interests and taxes
Net income

Other information for RWP as of December 5, 2011
Common Stock Price
Common Shares Outstanding
Marginal Tax Rate

$100 per share
40 million shares
40%

Analysts forecast that starting from 2015, RWP’s free cash flow will settle to a growth rate of
3% per year indefinitely. They believe that RWP aims to keep the current debt ratio constant in the future. The Weighted Average Cost of Capital (WACC) of 8% is the appropriate discount rate for RWP.
Analysts identify 10 following recent mergers and acquisitions that they believe to be appropriate to value the acquisition of RWP by GLX. Analysts conclude that they will rely on the average (mean) “Enterprise Value / EBITDA” to value RWP using the “valuation multiple” method, and on the average (mean) “Merger Premium” using the “comparable transaction” method. Merger premium is defined as the offer price per common share outstanding divided by the target firm’s stock price four weeks before the merger announcement. Analysts also include all merger synergies in their cash flow forecast (presented in the above income statement and balance sheet) and valuation multiples (presented below).
Effective date

Acquirer

Target

Dec 15, 2011
Aug 20, 2011
May 08, 2011
Mar 01, 2011
Jan 16, 2011
Nov 22, 2010
Oct 19, 2010
Sep 11, 2010
Jul 29, 2010
Apr 30, 2010

Southern Fe Inc
Arson Electric
Turin Global
New Exploration
Ceva Logistics
Texas Atlantic
IE Intercontinetal
Gator Express Inc
Navaho Maritime
Independent RPS

Wind Spring Sys
Evocent Corp
Carrier Access
Zoro Producing
IGL Corp
Eloris Int’l Co
Transamerica Inc
Pan American
Trans-Barracuda
Ocean Pier II Inc

EV / EBITDA
13.03
13.66
12.32
13.13
10.63
9.96
11.45
8.56
11.89
8.77

Merger premium
28.55%
30.78%
27.99%
28.66%
24.78%
22.55%
26.77%
21.75%
26.22%
21.95%

Question: Value RWP using the discounted cash flow method, the valuation multiple method, and the comparable transaction method, and assess whether GLX’s bid of $125 per share for RWP’s equity is a reasonable
Show More

Related Documents: Essay on MA Valuation Practice Problem

Financial Modeling and Isbn Essay

with cash flow forecasting.[citation needed] This usually involves the preparation of detailed company specific models used for decision making purposes[1] and financial analysis. Applications include: Business valuation, especially discounted cash flow, but including other valuation problems Scenario planning and management decision making ("what is"; "what if"; "what has to be done")[3] Capital budgeting Cost of capital (i.e. WACC) calculations Financial statement analysis (including of operating-…

Words 2164 - Pages 9

Savings and Loans Essay example

exclusive use of M. Nowiszewski 9-210-037 NOVEMBER 20, 2009 TIMOTHY A. LUEHRMAN Business Valuation and the Cost of Capital A common approach to valuing a business is to discount its expected future cash flows at its cost of capital. This note explains how to compute the cost of capital for such an analysis. It consists of three sections: the first is focused on the financial economics of the problem; the second on practical considerations related to calculations; and the third concludes with…

Words 5445 - Pages 22

Essay on Valuation of Airthread Connections

4263 REV: APRIL 27, 2012 ERIK STAFFORD JOEL L. HEILPRIN Valuation of AirThread Connections In early December 2007, Robert Zimmerman, senior vice president of business development for American Cable Communications (ACC), was in his office sifting through a number of investment banking proposals related to potential acquisition targets when he paused to consider the recent presentation made by Rubinstein & Ross (R&R). Rubinstein & Ross was a boutique investment bank with a strong reputation…

Words 5615 - Pages 23

Nursing Case Study Dementia

of pain and love. Barcelona: Gedisa 1998. - Salvarezza L. Psychogeriatrics. Theory and practice. Buenos Aires: Polity Press 1991. - Blight J. García Notes for a psychology based on the ratio. Barcelona: Time 1982. - Worden JW. Treatment of grief: psychological counseling and therapy. Barcelona: Polity Press 1997. The valuation of the overload ("burnout") of the caregivers of patients with dementia Carmen Mas Psychologist. Assistant Professor, Faculty of Psychology, University of the Balearic…

Words 1880 - Pages 8

Indirect Value Of Customer

1 Journal of Marketing Management, Vol.24, Nos.7-8, September 2008, Pp.847-864 Determining the indirect value of a customer Professor Lynette Ryals, MA (Oxon), MBA, PhD, FSIP Professor of Strategic Sales and Account Management Centre for Advanced Research in Marketing Cranfield School of Management Cranfield University Cranfield Bedford MK43 0AL* Tel: 01234 751122 Fax: 01234 752158 email: lynette.ryals@cranfield.ac.uk * Address for correspondence Submitted to: Journal of Marketing Management…

Words 7403 - Pages 30

Venture Capital and Valhalla Partners Essay

or illustrations of effective or ineffective management. Copyright © 2004 President and Fellows of Harvard College. To order copies or request permission to reproduce materials, call 1-800-545-7685, write Harvard Business School Publishing, Boston, MA 02163, or go to http://www.hbsp.harvard.edu. No part of this publication may be reproduced, stored in a retrieval system, used in a spreadsheet, or transmitted in any form or by any means—electronic, mechanical, photocopying, recording, or otherwise—without…

Words 9090 - Pages 37

A Guide For A Guide To The Purdue University

T ECHNICAL C OMMUNICATION G UIDE FOR THE F IRST -Y EAR E NGINEERING P ROGRAM Purpose: This guide is intended to provide first year engineering students with basic information about technical communication conventions, formats, and style, and to offer some advice about common writing errors, writing in a diverse community, and developing a stronger writing vocabulary. Additional Help: For additional help with your writing assignments or for general writing support: • Visit the OSU Writing Center…

Words 7376 - Pages 30

Paytm Marketing Strategy

lucrative openings to place themselves as a payments partner in workflows in the real world It is likely that they can enter into various other options Travel related transcation : Standing in a queue for bus tickets, railway tickets is a big problem in a country like India .PayTM can link their wallet to the Bus tickets, railway ticket -offline will be the next thing they can look forward. They have already integrated their platform to provide online bus tickets. Partner with the incumbent like…

Words 2934 - Pages 12

Financial Institutions Study Guide #2 Essay

Bond Valuation: Ch.8, App.8B pp.227-233, and Ch.9 Appx 9A 1. Bond Pricing. Compute Price of the bond (using formula or financial calculator). a. Price of a bond is the present value of the future cash flows promised, discounted at the market rate of interest. b. Bond Value=PV of coupons +PV of Par 2. Reading Bond Quotes: ability to transfer quotes into price in dollars. c. Treasury bonds are quoted in 32’s of a percent (quote of 105:19 = 105 and 19/32, or 105.594%= dollar…

Words 1702 - Pages 7

Human Capital Reporting at a Developing Country Essay

firms have, in an attempt to meet this demand, become more involved in the creation, measurement and reporting of information other than ‘financial’ data. Using the method of content analysis, this paper reports on human capital reporting (HCR) practices taken from a sample of firms in Sri Lanka, a developing nation. The paper aims first to examine the disclosure patterns of HCR observed in the Sri Lankan sample, and second to speculate upon the differences in disclosure patterns between Sri Lanka…

Words 9460 - Pages 38