Alfa Coller Harvard Case Solution & Analysis

Alfa Coller Case Study Solution

Valuation of Acquisition In Comparison With the Costs of Recent Acquisitions of Comparable Companies

Although, the acquisition seems to be valuable for the company with high value of synergies, but, the valuation should also be evaluated in comparison to the recent acquisitions of the comparable companies to get a broader idea of the acquisition decision. Various metrics provided in the case in the section of data regarding the comparable companies could be evaluated to determine the actual worth of the acquisition in comparison of recent events. It could be seen from the table in the case that the maximum enterprise value for the acquisitions is $236 and a minimum enterprise value is $2.3 as compared to the enterprise value of Coller i.e. $68. This implies that in terms of enterprise value the acquisition decision could be considered as an average decision with a median enterprise value. Another metric that could be used for evaluating the decision is the equity value. The maximum equity value of comparable acquisitions is $195 with a minimum of $2. On the other side, Coller has an equity value of $60.04 that is again an average value. From the above discussions, it could be seen that although, the acquisition could not be considered highly efficient, but it could provide substantial value for ALFA.

Conclusion

It is concluded that the Alfa is one of the leading company in its sector but due to the high competition and the lack of presence in some emerging market the company acquire Coller to fill its lacking. The acquisition seems to be beneficial for both the companies due to the average equity value of Coller which is 60.04. However, Coller also one of the leading company in its sector and by acquisition the company would increases its revenue along with the reduction in the production cost.

 

Appendices

Appendix-1: DCF Valuation

DCF Valuation
  Plan Formulated
2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
1 2 3 4 5 6 7 8 9 10
Revenues 34.312 35.787 37.326 38.93 40.61 42.35 44.17 46.07 48.05 50.12
Revenue Growth 4%
EBITDA 4.988 5.236 5.489 5.73 5.97 6.23 6.50 6.78 7.07 7.37
EBITDA as % of Revenues 15% 15% 15%
EBIT 3.896 4.026 4.289 4.47 4.67 4.87 5.08 5.29 5.52 5.76
EBIT as percentage of sales 11% 11% 11%
NOPAT 2.22 2.29 2.44 2.55 2.66 2.77 2.89 3.02 3.15 3.28
Tax Rate 43% 43% 43%
Add: Depreciation and amortization 1.092 1.21 1.2 1.25 1.31 1.36 1.42 1.48 1.54 1.61
Less: Change in Net Working Capital w-1 -0.42 -0.22 -0.32 -0.33 -0.34 -0.36 -0.37 -0.38 -0.40 -0.41
Operating Cash Flows 2.89 3.28 3.33 3.47 3.62 3.78 3.94 4.11 4.29 4.48
Less: Capex w-2 -1.48 0.01 -1.00 -1.05 -1.10 -1.16 -1.22 -1.28 -1.35 -1.42
Free Cash Flows 1.41 3.29 2.33 2.42 2.52 2.62 2.72 2.83 2.94 3.06
Terminal Value                   57.70
Terminal Growth Rate (Case Exhibits) 0.5%
Net Cash Flows 1.41 3.29 2.33 2.42 2.52 2.62 2.72 2.83 2.94 60.77
Discount Rate w-3 6%
Discounted Cash Flows 1.34 2.94 1.96 1.93 1.90 1.86 1.83 1.80 1.77 34.48
Enterprise Value 51.80
Debt -8.42
Equity Value 43.39

Appendix-2: Multiple Valuation

VALUATION THROUGH MULTIPLE
EBITDA 2002 4.52
EBITDA MULTIPLE (Mean) 11.99
ENTERPRISE VALUE 54.19

Appendix-3: Synergy Valuation

Synergy Valuation
  Current Synergies
  2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Revenues 37.557 34.312 35.787 37.326 38.93118 40.6054 42.35161 44.17292 46.07255 48.05387 50.1204
Increase in Revenue 0.5634 1.0294 1.0736 1.1198 1.1679 1.2182 1.2705 1.3252 1.3822 1.4416
Growth in Revenues 1.50% 3% 3% 3% 3% 3% 3% 3% 3% 3%
Decrease in Material and Production Cost 1.75 1.12 1.12 1.12 1.12 1.12 1.12 1.12 1.12 1.12 1.12
% Decrease 64%
Value generated from Synergies 1.68 2.15 2.19 2.24 2.29 2.34 2.39 2.45 2.50 2.56
Synergy Valuation $16.65
Discount Rate 6%
Total Acquisition Value:
Standalone Value 51.80
Add: Synergy Value $16.65
Total Acquisition Value $68.45
Debt -8.42
Equity Value $60.04

 

This is just a sample partical work. Please place the order on the website to get your own originally done case solution.

How We Work?
Just email us your case materials and instructions to order@thecasesolutions.com and confirm your order by making the payment here

Share This

SALE SALE

Save Up To

30%

IN ONLINE CASE STUDY

FOR FREE CASES AND PROJECTS INCLUDING EXCITING DEALS PLEASE REGISTER YOURSELF !!

Register now and save up to 30%.