The Capitsky Group, an association of venture capitalists, is considering using
ID: 2782278 • Letter: T
Question
The Capitsky Group, an association of venture capitalists, is considering using a leveraged buyout to purchase Amalgamated Widgets, a well-established manufacturer of high-tech goods.Amalgamated has long-term debt with a book value of $15 million and debt to equity ratio of 1:10. Their stock is currently selling at 120% of book value.Capitsky has $25 million to contribute to the buyout and feels that it will have to offer a 25% premium over the stock’s current market price in order to make the deal work.Estimate Amalgamated’s capital structure after the leveraged buyout.
Explanation / Answer
In leveraged buyout, debt is used to repurchase the equity
Here, Book Value of Debt=15
Book Value of Equity=Book Value of Debt/(Debt/Equity ratio)=150
Market Value of Equity=120%*Book Value of Equity=180
Now, it is able to offer 25 but 25 will only be able to purchase 25/1.25=20 of equity or 20/1.2=16.66 of book value of equity
Remaining 150-16.66=133.33 would have to be still funded from debt
So, Total Debt=133.33+15=148.33 million
Equity=16.66 million