Preview

Bp Amoco

Good Essays
Open Document
Open Document
673 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Bp Amoco
Negotiation Report 1. Executive summary
Amoco was actively cooperating and negotiating with BP on the merger issue. Based on Amoco’s stand-alone valuation, it was reasonable to estimate $47 million enterprise value and $41.5 million equity value, with a walking-away exchange ratio 0.54. Then adding synergy, it reached an opening exchange ratio 0.72. Through further negotiation with BP, both parties reached a conclusion on certain level synergy distribution and agreed to close the deal at an exchange ratio of 0.65. The merger of Amoco and BP had strategic significance. As Amoco, we are satisfied with this price, bringing Amoco shareholders $8.6 billion value through negotiation. 2. Stand-alone valuation of Amoco
When valuing the stand-alone value of Amoco, both WACC method (See Appendix 1) and multiples valuation (See Appendix 3) and are used to estimate the stock price. Eventually, two methods give us pretty much the same results.

From the balance sheet of Amoco, we can find out that it has a stable capital structure and accordingly WACC method is the best valuation approach. The firm value is estimated based on projected cash flows from 1999-2005, and after 2005 the free cash flows are assumed to grow at a constant rate and give us a present terminal value.
First, we need to get company’s WACC using the following formulas:
RD1-txDVL+REL(ELVL)
REL=Rf+ βE* (RM-Rf)
We use the market capitalization when calculating the D/V ratio and it turns out Amoco has an average D/V ratio of 12%. We use the 30-year treasury rate and corporate bonds rate on June 30, 1998 because we think some crisis affected the market in July and changed both rates significantly. With the tax rate of 35%, market premium of 7% and equity beta of 0.7, we come to the WACC of 10%.

Second we have to adjust the total net operating income to get the FCF (free cash flow).
FCF=Total Net Operating Income-∆Working Capital -Capex+Depreciation
Since capital expenditures will roughly

You May Also Find These Documents Helpful

  • Good Essays

    In this case, the corporate cost of capital needs to be analyzed and hence, to estimate that, a company’s long-term source of funds (common stock, long-term debts and preferred stock) should be used. Since the corporate cost of capital is used to make decisions today, which will affect the future cash flows, the only acceptable costs are today’s marginal costs that are used. These marginal values are the estimates of the cost of capital that will be raised in future which will provide an accurate estimation of raising the capital in future.…

    • 1073 Words
    • 4 Pages
    Good Essays
  • Good Essays

    Bp Oil

    • 679 Words
    • 3 Pages

    Three factors that influence BP oil companies operational and contingency planning include, unexpected oil spills. Sometimes the company may experience unexpected oil spill that will require them to change from the original plan. The second factor is natural calamities. Sometimes they cannot control things like floods, which can cause oil burst and affect the flow of the plan. The third factor is Man-Made calamity. These affect the plan of the company because they need to address it immediately.…

    • 679 Words
    • 3 Pages
    Good Essays
  • Satisfactory Essays

    When we calculate those number, we need to know the equity and debt of the company which can easily find on yahoo finance. The cost of debt and the corporate tax rate that we calculated are also based on the data from yahoo finance. We made Beta for the companies with 10 year ranges and use it to calculate return of equity. After we got those number, we can calculate the WACC.…

    • 2112 Words
    • 9 Pages
    Satisfactory Essays
  • Good Essays

    1) Estimate the WACC that is appropriate for discounting the Collinsville plant’s incremental cash flows. You should estimate and present each component of the WACC separately, explaining briefly but clearly what assumptions you are making for each of them. In the same spirit, estimate the appropriate all-equity cost of capital for the APV-based valuation.…

    • 1892 Words
    • 8 Pages
    Good Essays
  • Good Essays

    Pepsi in Cuba

    • 767 Words
    • 4 Pages

    5. How attractive to PepsiCo is the proposal to buy 30% of Deltex for 1.1B pesos (US$360M)?…

    • 767 Words
    • 4 Pages
    Good Essays
  • Better Essays

    Congoleum Corp.

    • 1985 Words
    • 8 Pages

    In valuing the target company Congoleum after an LBO by First Boston found the expected free cash flows generated by this firm from 1980 to 1984. These numbers were based on values provided in the case. From there, we employed the Adjusted Present Value method to discount these cash flows because we assumed that Congoleum was varying its Debt to Equity ratio during those years. We discounted these cash flows by the required return on assets that was in turn calculated through use of the Modigliani-Miller unlevering formula (to derive the Asset Beta) and the Capital Asset Pricing Model. The required return on Congoleum debt was calculated by the expected return of the average CCC-company’s debt and the expected return of debt under default. Then, the present value of financial side effects was taken into account by discounting the interest tax shield by the required return on debt. Finally, we calculated the terminal value of cash flows by assuming a constant 4.14% growth rate in perpetuity and a constant D/E ratio for the years after 1984. Thus, these cash flows were initially discounted under WACC-ME. From there, we factored in prior debt and cash that Congoleum had generated to calculate the total equity value of the firm after the LBO had taken place.…

    • 1985 Words
    • 8 Pages
    Better Essays
  • Satisfactory Essays

    Cfp Test Notes

    • 357 Words
    • 2 Pages

    1. WACC METHOD; discount unlevered free cash flows using the weighted average cost of capital (WACC). Because we calculate the WACC using the effective after-tax interest rate as the cost of debt, therefore this method incorporates the tax benefit of debt implicitly through the cost of capital.…

    • 357 Words
    • 2 Pages
    Satisfactory Essays
  • Powerful Essays

    MW Petro A

    • 1314 Words
    • 6 Pages

    Situation Overview: Amoco Corporation conducted an extensive review of its cost structure and profitability, leading to major restructurings to better focus on its core businesses. The result of this was a divestment of the middle section of its assets along the marginal curve. Thus, creating MW Petroleum Corporation – a new, free-standing exploration and production oil and gas company. MW was offered to a number of targeted international petroleum concerns, but the most attractive offer came from Apache Corporation. In late 1990, the group of Amoco Corporation and Apache Corporation began talking in regards to the possible acquisition of MW Petroleum Corporation from Amoco to Apache. If the acquisition pushes through, it will provide Apache a great opportunity as well as becoming one of the largest acquisitions since MW’s size is two times larger compared to Apache’s current operation. Nonetheless, Apache must first carefully evaluate MW’s value to come up with a proposal that would be attractive for Amoco and profitable for Apache as well. The following paragraphs will discuss the latter.…

    • 1314 Words
    • 6 Pages
    Powerful Essays
  • Powerful Essays

    Owing to the uneven capital structures between 2008 and 2012, it will be prudent not to deploy WACC to value the target but value the target using APV. Additionally, WACC computation might be difficult to use since an adjustment discount rate each year the capital structures change. Assuming that the project will de-lever after 2012, WACC valuation will be applied to determine the terminal value. factors the interest tax shields in its calculation and in the case of this acquisition, the Interest tax shield will be inconsistent because of year on year disbursement of the debt.…

    • 796 Words
    • 15 Pages
    Powerful Essays
  • Better Essays

    First is the corporate valuation. The corporate valuation is “Present value of expected future cash flows discounted at the weighted average cost of capital” (Ehrhardt and Brigham,). The meaning and usage of corporate valuation is mainly focused on the estimation and forecasting the financial statements under alternative strategies. On top of that, finding the present value of each cash flow stream and choosing among these strategies according to which strategy provides the maximum value for the company.…

    • 1103 Words
    • 5 Pages
    Better Essays
  • Satisfactory Essays

    Accounting Case Analysis

    • 538 Words
    • 3 Pages

    Free Cash Flow = Operating Cashflow - Capital Expenditures = Net Income + Depreciation & Amortization - Changes in Workin GMCR PEET CARIBOU 22.3 8.4 -30.7 18.3 12.9 34.4 -48.3 -1.1 7.9 79.2 38.3 -10.2 30.9 37.2 -2.3 152.1 63.2 26.6 72.9 24.9 36.8 87.9 59.3 29.9 57 22.1 32.2 48.7 30.8 17.2 40.2 -8.4 -21.4…

    • 538 Words
    • 3 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Bickley Engineering Company has a capital structure of 30% Debt and 70% Equity. Its current Beta is 1.3, and its Market Risk Premium is 7.5% Points. The current Risk Free Rate is 3.5%. Bickley’s marginal tax rate is 40%.…

    • 353 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    59030412 AspeonSoluta

    • 2988 Words
    • 43 Pages

    Case Aspeon Sparkling Capital CASE 10 Water, Structure Inc. Policy INFORMATION Purpose This case, which in all aspects is identical to Case 9, illustrates the capital structure decision for a firm that starts with zero debt.…

    • 2988 Words
    • 43 Pages
    Good Essays
  • Good Essays

    CF Nike Write up 1

    • 1179 Words
    • 4 Pages

    a) Value of equity: For the calculation of the value of equity Joanna used the current…

    • 1179 Words
    • 4 Pages
    Good Essays
  • Powerful Essays

    pengpeng

    • 364 Words
    • 2 Pages

    • ATCF(After-tax cash flow) will be calculated using the formula = Operating Costs after taxes plus Tax shields from depreciation.…

    • 364 Words
    • 2 Pages
    Powerful Essays