Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Merger and Acquisitions

14/07/2022 Client: nguyen_thi_my Deadline: 24 Hours

Birdie Golf, Inc., has been in merger talks with Hybrid Golf Company for the past six months. After several rounds of negotiations, the offer under discussion is a cash offer of $352 million for Hybrid Golf. Both companies have niche markets in the golf club industry, and the companies believe a merger will result in significant synergies due to economies of scale in manufacturing and marketing, as well as significant savings in general and administrative expenses.

Bryce Bichon, the financial officer for Birdie, has been instrumental in the merger negotiations. Bryce has prepared the following pro forma financial statements

for Hybrid Golf assuming the merger takes place. The financial statements include all synergistic benefits from the merger:

Birdie Golf, Inc., has been in merger talks with Hybrid

Bryce is also aware that the Hybrid Golf division will require investments each year for continuing operations, along with sources of financing. The following table outlines the required investments and sources of financing:

Birdie Golf, Inc., has been in merger talks with Hybrid

The management of Birdie Golf feels that the capital structure at Hybrid Golf is not optimal. If the merger takes place, Hybrid Golf will immediately increase its leverage with a $71 million debt issue, which would be followed by a $96 million dividend payment to Birdie Golf. This will increase Hybrid's debt-to-equity ratio from .50 to 1.00. Birdie Golf will also be able to use a $16 million tax loss carryforward in 2013 and 2014 from Hybrid Golf's previous operations. The total value of Hybrid Golf is expected to be $576 million in five years, and the company will have $192 million in debt at that time.
Stock in Birdie Golf currently sells for $94 per share, and the company has 11.6 million shares of stock outstanding. Hybrid Golf has 5.2 million shares of stock outstanding.
Both companies can borrow at an 8 percent interest rate. The risk-free rate is 6 percent, and the expected return on the market is 13 percent. Bryce believes the current cost of capital for Birdie Golf is 11 percent. The beta for Hybrid Golf stock at its current capital structure is 1.30.
Bryce has asked you to analyze the financial aspects of the potential merger. Specifically, he has asked you to answer the following questions:
1. Suppose Hybrid shareholders will agree to a merger price of $68.75 per share. Should Birdie proceed with the merger?
2. What is the highest price per share that Birdie should be willing to pay for Hybrid?
3. Suppose Birdie is unwilling to pay cash for the merger but will consider a stock exchange. What exchange ratio would make the merger terms equivalent to the original merger price of $68.75 per share?
4. What is the highest exchange ratio Birdie would be willing to pay and still undertake the merger?

Transcribed Image Text:
2012 2013 2014 2015 2016 Sales Production costs 359,200,000 403,200,000 448,000,000 505,600,000 564,000,000 Depreciation Other expenses 51,200,000 57,600,000 64,000,000 72,320,000 77,600,000 EBIT Interest Taxable income $ 41,440,000 $ 49,920,000 59,840,000 $ 72,960,000 87,520,000 Taxes (40%) Net income $512,000,000 $576,000,000 $640,000,000 $720,000,000 $800,000,000 48,000,000 5,200,000 52,800,000 53,120,000 53,600,000 $ 53,600,000 64,000,000 $ 75,200,000 $ 88,960,000 $104,800,000 12,160,000 14,080,000 15,360,000 16,000,000 17,280,000 16,576,000 19,968,000 23,936,000 29,184,000 35,008,000 24,864,000 $ 29,952,000 $ 35,904,000 43,776,000 $ 52,512,000 2012 2013 2014 2015 2016 Investments: Net working capital Fixed assets Total Sources of financing: New debt Profit retention Total $12,800,000 $16,000,000 $19,200,000 9.600,000 16,000,000 520,000 76,800000 4480,000 $22,400,000 $32,000,000 $27,520,000 $96,000,000 $23,680,000 $16,000,000 $19,200,000 $22,400,000 $10,240,000 $10,240,000 9,600,000 7,680,000 0 21,760,000 7,280,000 17,280,000 6,000,000 $22,400,000 $32,000,000 $27,520,000 $26,880,000 $23,680,000

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Assignment Solver
Top Grade Tutor
ECFX Market
Top Writing Guru
Financial Solutions Provider
Peter O.
Writer Writer Name Offer Chat
Assignment Solver

ONLINE

Assignment Solver

I find your project quite stimulating and related to my profession. I can surely contribute you with your project.

$21 Chat With Writer
Top Grade Tutor

ONLINE

Top Grade Tutor

I am a PhD writer with 10 years of experience. I will be delivering high-quality, plagiarism-free work to you in the minimum amount of time. Waiting for your message.

$29 Chat With Writer
ECFX Market

ONLINE

ECFX Market

I have written research reports, assignments, thesis, research proposals, and dissertations for different level students and on different subjects.

$20 Chat With Writer
Top Writing Guru

ONLINE

Top Writing Guru

I can assist you in plagiarism free writing as I have already done several related projects of writing. I have a master qualification with 5 years’ experience in; Essay Writing, Case Study Writing, Report Writing.

$36 Chat With Writer
Financial Solutions Provider

ONLINE

Financial Solutions Provider

I am a professional and experienced writer and I have written research reports, proposals, essays, thesis and dissertations on a variety of topics.

$21 Chat With Writer
Peter O.

ONLINE

Peter O.

I will provide you with the well organized and well research papers from different primary and secondary sources will write the content that will support your points.

$12 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

Dess lumpkin eisner strategic management pdf - Royal surrey blood test - Danforth quotes about reputation - How many steps are there in the opsec process - Advanced diploma of justice - Stakeholder management and communication plan - Brisbane pte study centre - What is pluto's speed at the most distant point in its orbit, where it is 7.30×109km from the sun? - Wordly wise 3000 book 6 lesson 8 - Athens vs sparta women's rights - Crisis reality training jesus villahermosa - Translation risk in foreign exchange - Aws trust relationship multiple principals - Pacific northwest research station - National centre for vocational education research - Week 5 Discussion - Module 13 Assignment - Clay brain model project - Replacing wired thermostat with hive - Meiosis 2 and mitosis difference - IT incident response - Article Discussion - As you ride the ferris wheel your distance - Word equation for the action of heat on limestone - Basics of information technology ppt - CIS312-T301 Securing Access Control - Swansea my uni login - Cite give me liberty eric foner - Nitro swim cedar park - Create an advertising campaign assignment - Under variable costing fixed manufacturing overhead is - Mason company has prepared consolidated financial statements - Negative numbers are encoded using the __________ technique. - What are protected convictions - Phases of nurse patient relationship - Employee Benefits Package - Need someone good in excel and access - Dance classes brisbane southside adults - Andrew lawrence frankie boyle - Assignment - Strategic Value of Employee benefits programs - R programming - Griffith university enrolment dates 2016 - Journal entry 16 on course - Discussion 3.1 - Iom - River town peter hessler sparknotes - Tutor Account On Sale - For the beam and loading shown consider section nn - Disgronificator - Average heart rate of daphnia magna - Human sexuality forum - Di tri tetra penta - Chern case study chapter 8 - Journal Entry - Www youtube com watch v litxw91uaue - What does lieutenant kotler call pavel - My men are my heroes the brad kasal story summary - How to write an investigative report essay - Reading - Is burning magnesium a chemical change - Dive master job description - Punchline algebra book b 14.3 answers - Short amswer - The hero yoshihiko and the demon king's castle netflix - Mount stuart memorial hall - How did islam change the way ghazu worked - Peterhead to aberdeen bus times 61 - Met office hazel grove - Nestle brand image - Wpf mvvm entity framework - Specific purpose of a speech example - Food and beverages at southwestern university football games - My Novel: The Hunger Games (Hunger Games Trilogy, Book 1) Special Edition - Rom design in vlsi - Contrast method of relaxation - Cambridge sociology textbook pdf - Chasseur de bolides counting cars supercharged - Pr 13 1a dividends on preferred and common stock - Certificate 3 in retail operations mcdonald's - Organisational standards for creating business documents - Google drive vs microsoft office - HLS685 D3 - Nursing - Business growth overview dataset - Zombie corp has a profit margin - Citrix edgesight installation guide - Two ways to belong in america - CALCULUS EXAM: - Redbox, proactiv, and clinique all sell their products through automatic vending, which is - 215 nicklin way warana - Healthcare gov project management case study - Charters towers state high - Market research - Escort service - Applied Ethics Essay week 8 - CJUS 420 DB FORUM 6 2 replies due 10/5/2020 - An Organization’s Story and Change Lessons week 2 mgmt - Rocky plains case - Pine needle cross section labeled