| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Merger with Paulsgrove | Merger with Bailey |
| ||||
| ||||
|
Gadgets ’N More has a higher growth rate than World Beaters, and a purchase will lower per-share profits. Shareholders will not benefit from World Beaters’ new lower financing rates. Because the merger must be an acquisition of assets, World Beaters will need shareholder approval from Gadgets ’N More.Which of Clausen’s arguments against the merger is least valid?
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
<P > [td=1,1,111]Riley Industries | Durable Parts | Riley — Post Merger | |
Stock Price | $50.00 | $10.00 | $50.00 |
EPS | $3.50 | $2.25 | <P > [/td] |
P/E Ratio | 14.29 | 4.44 | <P > [/td] |
Total shares o/s | 9,000,000 | 3,000,000 | <P > |
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Q1: What is your growth rate, and how does it compare to your potential acquirers?
A1: Our profits have been growing at a rate of approximately 10% per year, while our potential acquirers’ profits have been growing in line with the overall economy, which is about 3 to 4% per year.
Q2: Do you have any takeover defenses in place, and, if so, what are they?
A2: We have established a set of compensation arrangements to enhance management’s security. If a merger were to occur, our top 7 management personnel would each be paid 4 years salary. This is contingent upon the managers agreeing to remain in their jobs until the merger is completed.
Q3: How many banks are operating in the market, and what are their market shares?
A3: There are 11 other comparable financial institutions in our market. 8 of these institutions have a market share of 6% each, 3 of them have a market share of 15% each, and we have a share of 7%. Potential acquirer 1 has a share of 15%, while potential acquirer 2 has a share of 6%.
Q4: Do you consider any of your current competitors similar to Gazelle? Were there other banks previously present in the market that have been taken over recently?
A4: None of the current competitors have business models or growth rates that are comparable to Gazelle. There are three previously independent institutions that have business models and growth rates similar to ours, and are our direct competitors. These banks were taken over by other banks within the past 3 years.
Q5: What is Gazelle’s current market price and how many shares are outstanding? If your firm were to merge with either of its potential suitors, what is your estimate of the synergies available? Is there any chance that your board would agree to a takeover if the price were right?
A5: Our current share price is $43, and there are 50 million shares outstanding. We estimate that the present value of potential cost reductions and revenue enhancements for an acquirer would be approximately $500m. The board can probably be convinced to accept an offer it believes to be adequate.
Q6: Describe the structure of your banking operations. Is there any other course of action that you would consider that might make the bank less attractive as a takeover target?
A6: Gazelle is a combination of a traditional, full service bank, and a 24/7 provider of personal financial services. For example, we have been able to obtain exclusive agreements with the 2 largest grocery chains in our market to open branch offices in their stores. We have similar agreements with other 24/7 retail establishments, and consumers have found the ability to bank at any time of the day extremely attractive. We believe that this is the part of Gazelle that our prospective suitors are seeking.
Bootstrap Earnings | Industry Life Cycle |
| ||||
| ||||
|
Take-Over Defense | Defense Sufficient? |
| ||||
| ||||
|
| ||
| ||
|
| ||
| ||
|
Price Range | Accept |
| ||||
| ||||
|
Sale | Takeover Defense |
| ||||
| ||||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Market Price | EPS | CF per Share | |
Company A | 55 | 4.80 | 6.26 |
Company B | 129 | 10.40 | 13.75 |
Company C | 19 | 1.80 | 2.10 |
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
P/S | Estimated Value |
| ||||
| ||||
|
| ||
| ||
|
| ||
| ||
|
Takeover Price | EPS | Sales per Share | |
AAA | 65 | 4.80 | 48.00 |
BBB | 149 | 10.40 | 118.75 |
CCC | 26 | 1.80 | 19.50 |
| ||
| ||
|
Takeover Price | EPS | Sales per Share | P/E | P/S | |
AAA | 65 | 4.80 | 48.00 | 13.5 | 1.35 |
BBB | 149 | 10.40 | 118.75 | 14.3 | 1.25 |
CCC | 26 | 1.80 | 19.50 | 14.4 | 1.33 |
Methods of AnalysisPrice per Share
Discounted CF$50
Comparable Company$48
Comparable Transaction$57
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Big Steel | Small Steel | ||
Pre-merger stock price | $75 | $100 | |
Number of shares outstanding | 500m | 40m | |
Pre-merger market value | $37,500m | $4,000m | |
Estimated synergies | $600m |
Big Steel | Small Steel |
| ||||
| ||||
|
[td=1,1,67] Oak Ind. | [td=1,1,102] Tidy Trim | |
Pre-merger stock price | $55 | [td=1,1,102] $80 |
Number of shares outstanding | 400m | [td=1,1,102] 20m |
Pre-merger market value | $22,000m | [td=1,1,102] $1,600m |
Estimated synergies | [td=1,1,94] $700m |
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
欢迎光临 CFA论坛 (http://forum.theanalystspace.com/) | Powered by Discuz! 7.2 |