Homework Help is Here – Start Your Trial Now!
Business
Accounting
Question 22 (Group 21 & 22) Underworld plc is a manufacturer of computer games. It is currently financed by a mixture of debt and equity as follows: Book value 1 million £1 ordinary shares Retained earnings 10,000 £100 9.5% iredeemable debentures £000s 1,000 1,978 1,000 Loan repayable in 2025 at 16% fixed interest rate 250 The market price of ordinary shares is £3.35, and the debentures have a market price of £94. The company pays corporation tax at a rate of 20%. The current return on government securities is 4%, the average stock market rate of return is 8% and the company has a beta value of 1.25. An opportunity has arisen to acquire Freshco Limited, a small company operating in the same industry. It is forecast that Freshco Ltd will generate a cashflow of £300,000 in the first year following acquisition. This is forecast to increase by 10% a year for the next four years after which cash flows will decline to £350,000 for the next two years. Due to the dynamic, constantly changing nature of this sector, cash flows after this are considered too unreliable to forecast. Freshco Ltd has 1.5 million ordinary shares currently trading on the stock market at a price of 85 pence each. It also has debt of £500,000. The directors of Underworld Plc use the company's weighted average cost of capital to appraise investment opportunities. Required: (a) Calculate Underworld's weighted average cost of capital (WACC). (b) Using discounted cash flows and Underworld's WACC, calculate the total business value and shareholder value of Freshco Ltd. (c) Based on your calculations recommend, with reasons, whether Underworld Plc should purchase Freshco Ltd. (d) State any assumptions that you have made in arriving at your answers to parts (a) and (b)

Question 22 (Group 21 & 22) Underworld plc is a manufacturer of computer games. It is currently financed by a mixture of debt and equity as follows: Book value 1 million £1 ordinary shares Retained earnings 10,000 £100 9.5% iredeemable debentures £000s 1,000 1,978 1,000 Loan repayable in 2025 at 16% fixed interest rate 250 The market price of ordinary shares is £3.35, and the debentures have a market price of £94. The company pays corporation tax at a rate of 20%. The current return on government securities is 4%, the average stock market rate of return is 8% and the company has a beta value of 1.25. An opportunity has arisen to acquire Freshco Limited, a small company operating in the same industry. It is forecast that Freshco Ltd will generate a cashflow of £300,000 in the first year following acquisition. This is forecast to increase by 10% a year for the next four years after which cash flows will decline to £350,000 for the next two years. Due to the dynamic, constantly changing nature of this sector, cash flows after this are considered too unreliable to forecast. Freshco Ltd has 1.5 million ordinary shares currently trading on the stock market at a price of 85 pence each. It also has debt of £500,000. The directors of Underworld Plc use the company's weighted average cost of capital to appraise investment opportunities. Required: (a) Calculate Underworld's weighted average cost of capital (WACC). (b) Using discounted cash flows and Underworld's WACC, calculate the total business value and shareholder value of Freshco Ltd. (c) Based on your calculations recommend, with reasons, whether Underworld Plc should purchase Freshco Ltd. (d) State any assumptions that you have made in arriving at your answers to parts (a) and (b)

Financial Management: Theory & Practice
Financial Management: Theory & Practice
16th Edition
ISBN:9781337909730
Author:Brigham
Publisher:Brigham
Chapter22: Mergers And Corporate Control
Section: Chapter Questions
Problem 4P: Hasting Corporation is interested in acquiring Vandell Corporation. Vandell has 1.5 million shares...
See similar textbooks
icon
Related questions
Question
Question 22 (Group 21 & 22) Underworld plc is a manufacturer of computer games. It is currently financed by a mixture of debt and equity as follows: Book value £000s 1 million £1 ordinary shares Retained earnings 10,000 £100 9.5% irredeemable debentures 1,000 1,978 1,000 Loan repayable in 2025 at 16% fixed interest rate 250 The market price of ordinary shares is £3.35, and the debentures have a market price of £94. The company pays corporation tax at a rate of 20%. The current return on government securities is 4%, the average stock market rate of return is 8% and the company has a beta value of 1.25. An opportunity has arisen to acquire Freshco Limited, a small company operating in the same industry. It is forecast that Freshco Ltd will generate a cashflow of £300,000 in the first year following acquisition. This is forecast to increase by 10% a year for the next four years after which cash flows will decline to £350,000 for the next two years. Due to the dynamic, constantly changing nature of this sector, cash flows after this are considered too unreliable to forecast. Freshco Ltd has 1.5 million ordinary shares currently trading on the stock market at a price of 85 pence each. It also has debt of £500,000. The directors of Underworld Plc use the company's weighted average cost of capital to appraise investment opportunities. Required: (a) Calculate Underworld's weighted average cost of capital (WACC). (b) Using discounted cash flows and Underworld's WACC, calculate the total business value and shareholder value of Freshco Ltd. (c) Based on your calculations recommend, with reasons, whether Underworld Plc should purchase Freshco Ltd. (d) State any assumptions that you have made in arriving at your answers to parts (a) and (b) 7
Transcribed Image Text:Question 22 (Group 21 & 22) Underworld plc is a manufacturer of computer games. It is currently financed by a mixture of debt and equity as follows: Book value £000s 1 million £1 ordinary shares Retained earnings 10,000 £100 9.5% irredeemable debentures 1,000 1,978 1,000 Loan repayable in 2025 at 16% fixed interest rate 250 The market price of ordinary shares is £3.35, and the debentures have a market price of £94. The company pays corporation tax at a rate of 20%. The current return on government securities is 4%, the average stock market rate of return is 8% and the company has a beta value of 1.25. An opportunity has arisen to acquire Freshco Limited, a small company operating in the same industry. It is forecast that Freshco Ltd will generate a cashflow of £300,000 in the first year following acquisition. This is forecast to increase by 10% a year for the next four years after which cash flows will decline to £350,000 for the next two years. Due to the dynamic, constantly changing nature of this sector, cash flows after this are considered too unreliable to forecast. Freshco Ltd has 1.5 million ordinary shares currently trading on the stock market at a price of 85 pence each. It also has debt of £500,000. The directors of Underworld Plc use the company's weighted average cost of capital to appraise investment opportunities. Required: (a) Calculate Underworld's weighted average cost of capital (WACC). (b) Using discounted cash flows and Underworld's WACC, calculate the total business value and shareholder value of Freshco Ltd. (c) Based on your calculations recommend, with reasons, whether Underworld Plc should purchase Freshco Ltd. (d) State any assumptions that you have made in arriving at your answers to parts (a) and (b) 7
Expert Solution
steps

Step by step

Solved in 2 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Intermediate Financial Management (MindTap Course…
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
SEE MORE TEXTBOOKS