Preview

Mercury Financial Valuation Case

Good Essays
Open Document
Open Document
2199 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Mercury Financial Valuation Case
Mercury Athletic Footwear: Valuing the Opportunity
Team 10 / Mergers and Acquisitions
West Coast Fashions, Inc (WCF) was a large business, which dealt with men’s and women’s apparel. One of their segments was Mercury Athletic Footwear. WCF wanted to dispose off this segment. They just wanted to divest because they wanted to focus more on their core business and move it up to the elite class.
John Liedtke was the Business Development Head at that time in Active Gear Inc. He had a clear idea that acquiring Mercury will shoot up AGI’s revenues for sure. It would also ensure an expansion of the key business. In order to get a clearer picture on the acquisition, he needed to compare and analyze the company’s financials well. By this he could gauge the pros and cons of this acquisition.
Are the strategic reasons behind the Merger good enough? Explain
As a team, we had different views on this question. Some reasons make us think that it may be beneficial for AGI to grab the opportunity but some make us think that it might not be as promising as it seems. Let us see why we feel it is a good idea for AGI to acquire Mercury.

Active Gear Inc.
Mercury Athletic Footwear
Revenue
$470,285mn
$431,121mn
% Revenue Product wise
42% Athletic 58% Casual
79% Athletic 21% Casual
Operating Income
$60.4mn
$42,299mn
Revenue growth
2% to 6%
12.5%

Active Gear was one of the most successful firms in terms of profitability, in the footwear industry. Mercury looked like a good opportunity for an attractive investment because they almost have the same revenues, while being smaller in size, in the market. The Percent revenue in the casual footwear in AGI compensates for the gap in Mercury. It’s a perfect balance. When we looked at the industrial average of revenue growth is 10% and AGI is below the standard, however Mercury is above by 2.55%. It is a good sign to move ahead for this acquisition, as it will enable AGI to remain at the top in the market.
Both

You May Also Find These Documents Helpful

  • Good Essays

    Mercury Case

    • 1198 Words
    • 4 Pages

    1. Is Mercury a good target for AGI? Discuss strategic fit of brands, products, customers, and distribution. Identify specific sources of value. Discuss AGI’s strengths/weaknesses compared with other bidders.…

    • 1198 Words
    • 4 Pages
    Good Essays
  • Powerful Essays

    Holey Soles

    • 1331 Words
    • 6 Pages

    This case analysis will focus on the issues surround the lifestyle product company Holey Soles. Psychologist Ann Rosenberg founded the company in September 2002. She initially operated in her garage and backyard, until she recruited Joyce Groote (now current CEO of Holey Soles) and expanded the company into other parts of North America. Holey Soles focuses on creating innovative footwear made from their trademarked technology SmartCel and SoleTek, which is an injection-molded foam technology. As of July 2007, sales had grown at 300% in each of the last two years and the company was ranked number four in the 2006 Profit magazine ranking of Canada’s Emerging Growth Companies. However as they continue to operate, they find themselves getting pushed back by their number one competitor, Crocs. By mid-2007, Crocs sales were 33 times the sales of Holey Soles. Holey Soles has a revenue target of $40 million by 2009, and to achieve this target, they will need to focus on the issues surrounding their company and hindering its growth. We have decided that the core issue surround the company is how to reach the goal of $40 million. They need to address the possible alternatives of either expanding into other products besides footwear, implementing a more aggressive marketing strategy, changing their 2-year goals completely, or maintaining the status quo. These alternatives will depend on the assessment of the time frame, cost, and current and potential competition. Upon analyzing all situations and alternatives, we have decided that the best solution for Holey Soles would be to expand the company by creating other product lines made form their trademarked technology. Only through this method will they be able to generate enough revenue to meet their $40 million goal.…

    • 1331 Words
    • 6 Pages
    Powerful Essays
  • Powerful Essays

    Holey Soles

    • 8257 Words
    • 34 Pages

    Holey Soles’ main competitor, Crocs had been achieving much higher sales and had established stronger brand recognition in the market. This reflected its successful recent initial public offering (IPO) and aggressive marketing tactics. They were capturing the market through this brand recognition, which Holey Soles had not yet achieved.…

    • 8257 Words
    • 34 Pages
    Powerful Essays
  • Good Essays

    Nike Swot Analysis Essay

    • 482 Words
    • 2 Pages

    There are several significant athletic and leisure footwear companies and sports equipment firms that produce similar products. Some of the primary ones are Puma and Adidas are some of the big competitors with Nike. Other large companies have diversified their product lines to include athletic and leisure apparel including Under Armour and lululemon. This type of quick change in technology and customer preferences can result in a risk for Nike. Demand for Nike’s products relies on what the norm in many sports and fitness related activites are, as well as the ever-changing trends, these generally control the financial results of Nike. If competitors have more success attracting customers with more appealing footwear or apparel, this would also hurt business…

    • 482 Words
    • 2 Pages
    Good Essays
  • Powerful Essays

    Dwe Fdbdfgb Dfbdfhgsfbhdsf

    • 1876 Words
    • 8 Pages

    Mercury’s EBIT margin for 2006 was 9.8%. Liendke’s 2007 projected EBIT reflects a conservative increase in EBIT of 9% compared to the average industry growth rate of 10%. According to the forecast for 2007 to 2011, the company is forecasted to show gradual and stable growth of consolidated income from $479.3 million to $597.7 million. This growth rate was estimated by assuming that men’s athletic department sales will be declining from 15% in 2007 to 5% in 2011. Similar trends are assumed for women’s athletic department which the growth rate is forecasted to decrease from 12% in 2007 to 5% in 2011. Men’s casual footwear department, on the other hand, is expected to slowly increase its revenue growth rates when added to AGI assets. Women’s casual footwear department was not projected to grow at all. Operating income was forecasted using an assumption that the management of the company will be able to sustain EBIT margins at 13% for men’s athletic, 16% for men’s casual…

    • 1876 Words
    • 8 Pages
    Powerful Essays
  • Good Essays

    The shoe retailers’ activity can be measured by their asset turnover ratios, or how fast they can move products from the manufacturing facilities to the end consumers. Foot Locker and Caleres both have high asset turnover ratios, meaning that they are the quickest and most efficient at distributing and selling their products. DSW’s asset turnover…

    • 359 Words
    • 2 Pages
    Good Essays
  • Good Essays

    Homework For Mercury

    • 1331 Words
    • 19 Pages

    1. Is Mercury a good target for AGI? Discuss strategic fit of brands, products, customers, and distribution. Identify specific sources of value. Discuss AGI’s strengths/weaknesses compared with other bidders.…

    • 1331 Words
    • 19 Pages
    Good Essays
  • Good Essays

    Jide Wintoki From: Richard Smith, Scott Mitchell, Zack Gregory Re: Mercury Athletic Acquisition Based on our analysis of Mr. Liedtke’s base case projections for a potential acquisition of Mercury Athletic, we have concluded that this is a positive net present value project, and that AGI should proceed with the acquisition. Under Mr. Liedtke’s operating assumptions, we calculate the value of Mercury’s discounted cash flows to be $624.446 million, and the acquisition price to be $156.643 million, yielding a net present value of $467,804 for AGI. Our calculations indicate that this project becomes even more attractive financially when potential favorable synergies between AGI and Mercury are taken into account. A real options valuation (details below) involving inventory management and the women’s casual line indicates that an additional $22.365 million of value would be created by the successful implementation of fairly simple operating synergies in those two areas alone. Considering that far more possible synergies and savings are a possibility for AGI and Mercury post-acquisition, we believe this acquisition would be an appropriate strategic move for AGI to improve its own performance and to compete on a more level playing field with the larger companies in the industry. Methodology/Supporting Assumptions To estimate the price of acquiring Mercury, we averaged the P/E multiples of comparable companies in the industry and applied that multiple to Mercury’s 2006 net income to arrive at a likely purchase price. P/E was used because we believe it is the most accurate reflection of the market’s view of Mercury’s recent performance and value. Kinsley Coulter and Templeton Athletic were used as the two comparable companies because, along with AGI and Mercury, they are the only other companies in the industry with annual revenue of less than $1 billion (Marina Wilderness also has revenue less than $1 billion, but because it is the fastest- growing company in the industry…

    • 691 Words
    • 3 Pages
    Good Essays
  • Powerful Essays

    Phil Knight bio

    • 1604 Words
    • 7 Pages

    The sports apparel and equipment industry is growing rapidly and is estimated to be worth over $126 billion by the year 2015 according to Global Industry Analysts. This industry has a growing market because people are becoming more health conscious. Thus, Sports apparel and equipment are in demand, which leads to a very highly competitive market. Demand refers to how much of a product or service is desired by consumers (Wise, 2012). Nowadays, even well established brands are forced to tweak and modify their products in order to maintain their market share. More and more consumers are demanding more versatile products with a wide range of functionality. Changing fashion trends, tough competition and more price-conscious shoppers are just a few of the many challenges faced by businesses in this industry.…

    • 1604 Words
    • 7 Pages
    Powerful Essays
  • Good Essays

    Mercury Athletic Footwear

    • 692 Words
    • 3 Pages

    Active Gear, Inc. is a privately held footwear company with $470.3 million in revenue in 2006, making it relatively small compared to big players in the athletic and casual footwear industry. Eyeing an opportunity for growth via a bolt-on acquisition, John Liedtke, head of business development for the company, is looking into acquiring a subdivision of West Cost Fashions, Inc., Mercury Athletic. With 2006 revenue of $431.1 million, Mercury Athletic represents a similar market share in the mature, highly competitive industry. Liedtke believes the acquisition would help nearly double Active Gear’s revenue, and is confident that West Coast Fashions will be approaching Active Gear soon with an offer. Preempting analyst calculations and the West Coast offer, Liedtke wants to perform his own analysis of the potential acquisition.…

    • 692 Words
    • 3 Pages
    Good Essays
  • Powerful Essays

    The Business Strategy Game

    • 3052 Words
    • 13 Pages

    Your challenge is to craft and execute a strategy for your athletic footwear company that, when pitted against the strategies of rival companies, delivers good bottom-line results and builds shareholder value.…

    • 3052 Words
    • 13 Pages
    Powerful Essays
  • Satisfactory Essays

    Analytical Memo

    • 137 Words
    • 1 Page

    I have completed the preliminary analytical procedures on the financial statements. I have also compared some of the relevant ratios to Apollo Shoes’ competitors Nike and Reebok. Below are my opinions regarding the financial statements:…

    • 137 Words
    • 1 Page
    Satisfactory Essays
  • Good Essays

    Harrington Collection

    • 454 Words
    • 2 Pages

    1. Overall the women’s apparel industry is an outstanding business opportunity. It is an enormous industry that will only continue to grow with time. If the resources were available it would be a crime to not take advantage of this continually growing market. This market has seen a shift in price over the years. While the demand for cheaper athletic clothing has increased, the customer is still willing to pay a good deal of money for this active wear. For instance customers in this market will spend up to $100 on an athletic fitting hoodie. With all of this in mind I believe that Harrington is in prime position to take a swipe at this industry. Harrington is a well-respected company that has produced top of the line products since it was established. Their ability to enter the active wear female market would positively reflect upon the company. The Harrington Collection has the financial resources to enter this market, and in conclusion has no excuse to not exercise their marketing power in the female active wear market.…

    • 454 Words
    • 2 Pages
    Good Essays
  • Powerful Essays

    Nike’s revenues since 1997 had grown from $9 billion, while net income had fallen $220 million. A study written by Douglas Robson printed in Business Week revealed that Nike’s market share in the U.S. athletic shoe industry had fallen from 48 percent to 42 percent since 1997. In addition, supply-chain issues and the effects of a strong dollar negatively affected revenues. In the meeting, management planned to increase revenues by developing athletic-shoe products in ranges varying between $70-$90 and push their apparel line. Nike’s executives expressed that the company would still continue with a long-term revenue growth target of 8-10 percent and earnings-growth target above 15 percent.…

    • 1030 Words
    • 5 Pages
    Powerful Essays
  • Powerful Essays

    Since established in 1981, JD has become one of the leading sportswear retailers in UK and Ireland. To develop sufficient evidences for whether to invest JD, the report will firstly give a brief description of JD. Secondly, it will conduct JD’s PEST and SWOT analysis. Thirdly, JD’s historical performance and the future prospects will be examined both from its strategy analysis and financial analysis…

    • 9973 Words
    • 40 Pages
    Powerful Essays