The text is Corporate Finace by Ross, Westerfield, Jaffe, 8th edition
Cheek Products was founded 53 years ago by Joe Cheek and originally sold snack foods such as potato chips and pretzels. Through acquisitions, the company has grown into a conglomerate with major divisions in the snack food industry, home security systems, cosmetics, and plastics. Additionally, the company has several smaller divisions. In recent years the company has been underperforming, but the company’s management doesn’t seem to be aggressively pursuing opportunities to improve operations (and the stock price).
Meg Whalen is a financial analyst specializing in identifying potential buyout targewrts. She believes that two major changes are needed at Cheek. First, she thinks that the company would be better off if it sold several divisions and concentrated on its core competencies in snack foods and home security systems. Second, the company is financed entirely with equity. Because the cash flows of the company are relatively steady, Meg thinks the company’s debt/equity ratio should be at least .25. She believes these changes would significantly enhance shareholder wealth, bust she also believes that the existing board and company management are unlikely to take the necessary actions. As a result, Meg thinks the company is a good candidate for a leveraged buyout.
Meg has suggested the potential LBO to her partners. Her partners have asked Meg to provide projections of the cash flows for the company. Meg has provided the following estimates (in millions):
2007 | 2008 | 2009 | 2010 | 2011 | |
Sales | $ 1,627.00 | $ 1,824.00 | $ 1,965.00 | $ 2,012.00 | $ 2,106.00 |
Costs | $ 432.00 | $ 568.00 | $ 597.00 | $ 645.00 | $ 680.00 |
Depreciation | $ 287.00 | $ 305.00 | $ 318.00 | $ 334.00 | $ 340.00 |
EBT | $ 908.00 | $ 951.00 | $ 1,050.00 | $ 1,033.00 | $ 1,086.00 |
Capital expenditures | $ 165.00 | $ 143.00 | $ 180.00 | $ 182.00 | $ 195.00 |
Change in NWC | $ (72.00) | $ (110.00) | $ 60.00 | $ 56.00 | $ 64.00 |
Asset sales | $ 840.00 | $ 610.00 |
At the end of five years, Meg estimates that the growth rte in cash flows will be 3.5 percent per year. The capital expenditures are for new projects and the replacement of equipment that wear out. Additionally, the company would realize cash flow from the sale of several divisions. Even though the company will sell these divisions, overall sales should increase because of a more concentrated effort on the remaining divisions.
After plowing through the company’s financials and various pro forma scenarios, Meg’s partners feel that in five years they will be able to sell the company to another party or take it public again. They are also aware that they will have to borrow a considerable amount of the purchase price. The interest payments on the debt for each o the next five years if the LBO is undertaken will be these (in millions):
2007 | 2008 | 2009 | 2010 | 2011 | |
Interest payments | $ 1,140.00 | $ 1,100.00 | $ 1,180.00 | $ 1,150.00 | $1,190.00 |
The company currently has a required return on assets of 14 percent. Because of the high debt level, the debt will carry a yield to maturity of 12.5 percent for the next five years. When the debt is refinanced in five years, they believe the new yield to maturity will be 8 percent.
Cheek currently has 104 million shares of stock outstanding that sell for $53 per share. L The corporate tax rate is 40 percent. If Meg and her partners decide to undertake the LBO, what is the most they should offer?
No comments:
Post a Comment