Not just an answer, how do I get to this answer.

I would like help with this question. Not just an answer, how do I get to this answer. I would prefer to see it in excel so I can follow how you arrive to the anser

Pit Row Auto, a national auto parts chain, is considering purchasing a smaller

chain, Southern Auto. Pit Row’s analysts’ project that the merger will result in

incremental free cash flows and interest tax savings of $2 million in Year 1, $4

million in Year 2, $5 million in Year 3, and $117 million in Year 4. The Year 4

cash flow

includes

a horizon value of $107 million. Assume all cash flows occur at

the end of the year. Southern is currently financed with 30% debt at a rate of 10%.

The acquisition would be made immediately, if it is undertaken and Southern

would retain its current $15 million in debt and issue new debt in order to continue

targeting a 30% debt level. The interest rate will remain the same. Southern’s pre-

merger beta is estimated to be 2.0, and its post-merger tax rate would be 34

percent. The risk-free rate is 2 percent, and the market risk premium is 6 percent.

What is the value of Southern Auto’s equity to Pit Row Auto?

YearCashflows1$2,000,000.002$4,000,000.003$5,000,000.004$ 117,000,000.00Value of Southern AutoLess: Current debtValue of Southern Auto’s EquityNote-1 Disc factor Present value…

Show more

Calculate Your Essay Price
(550 words)

Approximate price: $22

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more