Purchase Solution

Catco: Valuation Comparables for merger

Not what you're looking for?

Ask Custom Question

The CEO of CatCo (a feline products company) is (believe it or not) in a friendly merger discussion with the CEO of DogCo (a canine products company). As one would predict, CatCo wants to be the acquirer and is willing to pay a premium (more than current market value) for DogCo because CatCo believes substantial revenue and cost synergies can be achieved by merging these two businesses. Here are CatCo's forecast of the how the firms would perform with and without the merger:
CatCo DogCo Cat'n'DogCo
Revenues 200 150 400
Cost of Good Sold* 120 90 240
Gross Margin 80 60 160
Selling, Gen & Adm Exp* 50 40 80
Operating Income 30 20 80
*Includes Depreciation
Expenses Totaling 40 30 60

Layman Brothers, the investment banking firm providing M&A advisory services to CatCo, has done a "comparable public companies" analysis and concluded that firms comparable to both CatCo and DogCo sell for approximately 7 time EBITDA (based on the median of a sample of TEV to EBITDA ratios).

(a) What are the values of Catco and Dogco on a stand-alone basis?

(b) What is the value of the combined Cat'n'Dog Co?

(c) What is the estimated value of the synergies if CatCo and DogCo are merged?

(d) DogCo has no debt. If Catco paid a 20 percent premium for Dogco, what fraction of the estimated value of the synergies would accrue to Dogco shareholders?

Purchase this Solution

Solution Summary

The responses are contained in an Excel spreadsheet in addition to a short narrative statement.

Solution Preview

a. 280 210

b. 700

c. 210 (= 700 - (280+210))

d. 20% ...

Purchase this Solution

Free BrainMass Quizzes
Marketing Research and Forecasting

The following quiz will assess your ability to identify steps in the marketing research process. Understanding this information will provide fundamental knowledge related to marketing research.

Accounting: Statement of Cash flows

This quiz tests your knowledge of the components of the statements of cash flows and the methods used to determine cash flows.

Situational Leadership

This quiz will help you better understand Situational Leadership and its theories.

Marketing Management Philosophies Quiz

A test on how well a student understands the basic assumptions of marketers on buyers that will form a basis of their marketing strategies.

Team Development Strategies

This quiz will assess your knowledge of team-building processes, learning styles, and leadership methods. Team development is essential to creating and maintaining high performing teams.