Guided Walkthroughs
Accretion/Dilution — Step 5 of 8: Redo the deal as 100% CASH from the balance sheet. Cash currently earns 4.0% pre-tax; tax rate 25%.
Model answer
Using $250M of cash means giving up the interest it earned: foregone interest = 250 × 4.0% = $10M pre-tax, or 10 × (1 − 25%) = $7.5M after-tax. Pro-forma net income = 100 + 20 − 7.5 = $112.5M. Share…
The full, human-reviewed answer is in the bank.
Sign up free and Daily 10 serves you 10 questions a day from all 2,000+ — or go Pro for unlimited reps.
More from Guided Walkthroughs
- Full DCF — Step 1 of 12: Set up the model. SteadyCo has $100M of revenue in Year 0. What operating assumptions do you need before you can project unlevered free cash flow, and what are ours?
- Full DCF — Step 2 of 12: Project SteadyCo's revenue and EBITDA for Years 1–5.
- Full DCF — Step 3 of 12: From EBITDA, get to EBIT and NOPAT for each year. Why does a DCF tax EBIT rather than pre-tax income?
- Full DCF — Step 4 of 12: State the unlevered FCF formula and compute Year 1 unlevered FCF for SteadyCo.
- Full DCF — Step 5 of 12: Complete the 5-year unlevered FCF projection.
- Full DCF — Step 6 of 12: Build SteadyCo's cost of equity. Inputs: risk-free rate 4.0%, equity risk premium 5.0%, levered beta 1.4.