Preview

Mergers & Acquisition Problem Set

Satisfactory Essays
Open Document
Open Document
347 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Mergers & Acquisition Problem Set
Question 4 (25 marks)

Golden Golf Inc. has been in merger talks with Birdie Golf Company for the past six months. After several rounds of negotiations, the offer under discussion is a cash offer RM550 million for Birdie Golf. Both companies have niche markets in the golf club industry, and both believe that a merger will result in 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 Golden, has been instrument in the merger negotiations. Bryce has prepared the following pro forma financial statements for Birdie Golf assuming the merger takes place. The financial statements include all synergistic benefits from the merger.

2010 (RM’000)
2011 (RM’000)
2012 (RM’000)
2013 (RM‘000)
2014 (RM’000)
Sales
800,000
900,000
1,000,000
1,125,000
1,250,000
Production Costs
562,000
630,000
700,000
790,000
875,000
Depreciation
75,000
80,000
82,000
83,000
83,000
Other Expenses
80,000
90,000
100,000
113,000
125,000
EBIT
83,000
100,000
118,000
139,000
167,000
Interest
19,000
22,000
24,000
25,000
27,000
Taxable Income
64,000
78,000
94,000
114,000
140,000
Taxes (40%)
25,600
31,200
37,600
45,600
56,000
Net Income
38,400
46,800
56,400
68,400
84,000
Additions to RE
0
34,000
27,000
27,000
25,000

If Golden Golf buys Birdie Golf, and immediate dividend of RM150 million would be paid from Birdie Golf to Golden. Stock in Golden Golf currently sales for RM94 per share, and the company has 18 million shares of stock outstanding. Birdie Golf has 8 million shares of stock outstanding. Both companies can borrow at an 8% interest rate. Bryce believes the current cost of capital for Golden Golf is 11%, and the cost of capital for Birdie Golf is 16.9%. In five years, the value of Birdie Golf is expected to be RM600 million.

Bryce has asked you to analyze the financial aspects of the potential merger.

You May Also Find These Documents Helpful

  • Powerful Essays

    Simmons case

    • 1993 Words
    • 8 Pages

    Simmons should roll out the GGOL program in order to repair incongruence between the firm’s current culture and its strategy, as well as a misalignment between its present culture and CEO Charlie Eitel’s desired culture. The $7.2 million price tag is a substantial investment in light of the company’s +5 times EBITDA leverage ratio and will face resistance from Fenway Partners, the private equity shop that bought Simmons in 1998. We have identified Eitel’s sources of power, as well as how he should leverage those to influence the employees and Fenway that this risky solution is in fact the ideal solution.…

    • 1993 Words
    • 8 Pages
    Powerful Essays
  • Best Essays

    * For the corporation that has acquired another company, merged with another company, or been acquired by another company, evaluate the strategy that led to the merger or acquisition to determine whether or not this merger or acquisition was a wise choice. Justify your opinion.…

    • 1845 Words
    • 5 Pages
    Best Essays
  • Satisfactory Essays

    | |Globalization has enlarged the scope for efficient operations, cost reduction, economies of scale, better|…

    • 1136 Words
    • 5 Pages
    Satisfactory Essays
  • Best Essays

    Mergers and acquisitions have become a growing trend for companies to inorganically grow a business within its particular industry. There are many goals that companies may be looking to achieve by doing this, but the main reason is to guarantee long-term and profitable growth for their business. Companies have to keep up with a rapidly increasing global market and increased competition. With the struggle for competitive advantage becoming stronger and stronger, it is almost essential to achieve these mergers. Through research I will attempt to dissect the best practices for achieving merger success.…

    • 3233 Words
    • 13 Pages
    Best Essays
  • Satisfactory Essays

    a) Looking at the changes in balance sheet accounts, prepare a sources and uses statement for XYZ in year 1.…

    • 470 Words
    • 7 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Target Merger Case Study

    • 288 Words
    • 2 Pages

    A fresh example that I can think of would be a purchase of Christmas clearance at Target or other retail stores. Usually a week or so later the items will get marked down to 70% off, a few days after the 70% markdown, everything that is left gets marked down to 90% off.…

    • 288 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    As with any other merger analysis, we need to examine the present value of the incremental cashflows. The cash flow today from the acquisition is the acquisition costs plus the dividends paidtoday, or:Acquisition of Hybrid–$550,000,000Dividends from Hybrid$150,000,000Total–$400,000,000Using the information provided, we can determine the cash flows to Birdie Golf from acquiringHybrid Golf. All earnings not retained are paid as dividends, so the cash flows for the next five yearswill be:…

    • 469 Words
    • 2 Pages
    Satisfactory Essays
  • Better Essays

    Marco Garibaldi was a computer hacker and began to develop computer programs in the basement of his parents’ home. His first software program named as “WordPro” aroused great interest among the academic and the business communities. That was the story behind the establishment of “CompuTech Industries” in 1983. The company went to public in 1990 for the first time. By the end of 1995, CompuTech’s stock price was $25 per share and its outstanding shares were 10,000,000.…

    • 4229 Words
    • 17 Pages
    Better Essays
  • Satisfactory Essays

    Descriptions ACC invested capital Debt Preferred stock Capital Common stock structure Gale & Yeaton's shares Common shareholders' equity of IEC Income statement Income after income taxes but before interest costs and tax savings Interest expense Tax savings Net income after income taxes, interest costs and tax savings. Preferred dividend expense Net income after preferred dividends Common shareholders’ equity Return on common shareholders’ equity Proposal 1 Formula Amount explanation (USD) 1,200,000 1,100,000 0 100,000 900,000 1,000,000 Proposal 2 Formula Amount explanation (USD) 1,200,000 200,000 900,000 100,000 900,000 1,000,000 Proposal 3 Formula Amount explanation (USD) 1,200,000 600,000 0 600,000 900,000 1,500,000 Proposal 4 Formula Amount explanation (USD) 1,200,000 300,000 0 900,000 900,000 1,800,000…

    • 401 Words
    • 2 Pages
    Satisfactory Essays
  • Powerful Essays

    Case Study- Merger Event

    • 1865 Words
    • 8 Pages

    In order to achieve these aims, there are several objectives considering to be completed. To review the whole process of merger, the related objectives are:…

    • 1865 Words
    • 8 Pages
    Powerful Essays
  • Powerful Essays

    Merger Analysis

    • 15900 Words
    • 64 Pages

    This is to certify that Jemaneh Bayou has carried out his project work on the topic…

    • 15900 Words
    • 64 Pages
    Powerful Essays
  • Better Essays

    MERGER AND ACQUISITION

    • 1013 Words
    • 5 Pages

    Company A, which has been acquired by Company B, was founded in 1956 in Mobile, Alabama. The average age of its workforce is 57 and it is comprised of 40% Caucasian and 85% male. Company B was founded in 1997 in San Francisco, California. The average age of its workforce is 35 and it is comprised of 45% Caucasian and 50% male. These two companies have been staunch competitors in the marketplace for several years and the employees of Company A are resentful of integrating with their former rival (Argosy, 2013).…

    • 1013 Words
    • 5 Pages
    Better Essays
  • Powerful Essays

    References: Blank, Chris (2012). The advantages & disadvantages of the acquisition of another company in…

    • 3243 Words
    • 13 Pages
    Powerful Essays
  • Satisfactory Essays

    merger& acquistion

    • 303 Words
    • 2 Pages

    Nextel communications Inc was established in 1987 its first name was Fleet Cell and changed to Nextel communication Inc in 1993. Nextel communication basically provided a wireless service to its customer .it was a publically traded company and its share were traded under the ticker name of Nextel on NASDAQ.…

    • 303 Words
    • 2 Pages
    Satisfactory Essays
  • Best Essays

    Today, the United States is in the midst of a merger wave. The number of mergers and acquisitions reported has increased dramatically as a direct result of the past financial crisis and economic downturn. During the period, the Federal Trade Commission along with the Justice Department has blocked a great number of potential mergers and acquisitions, helping save consumers “millions of dollars that they would otherwise have paid in higher prices.” (Vachris 223) Thus, to recognize and challenge anticompetitive mergers and acquisitions is such a difficult task that needs us to have a good understanding of the antitrust laws.…

    • 2228 Words
    • 9 Pages
    Best Essays