270 likes | 480 Views
Monmouth. Capitalizing on Distress. Nicolas Lindstrom Samuel Nadeau Franco Perugini. Mandate. How should Monmouth approach the Robertson opportunity?. Recommendation. Offer 2.1 NewCo shares for every 1 Robertson share; Valuing the Company at $29.2M or $50 per share.
E N D
Monmouth Capitalizing on Distress Nicolas Lindstrom Samuel Nadeau Franco Perugini
Mandate How should Monmouth approach the Robertson opportunity?
Recommendation Offer 2.1 NewCo shares for every 1 Robertson share; Valuing the Company at $29.2M or $50 per share Accretive as of 2005
Income Statement Operating leverage from SG&A optimization
Working Capital Assumes flat WC ratios
Comparable Companies Robertson is slightly more levered
WACC Re-levering the comparable betas provides a Robertson beta of 1
DCF Depreciation offsets capex
DCF - Standalone $25.40 standalone intrinsic value; stock most likely bid up due to takeover buzz
Deal Proposal Minimum offer price needs to be $50 for support, therefore offer $50.
Pro-Forma P&L Monmouth takeover would lead to outsized growth and leverage
Accretion/Dilution Deal turns accretive in 2005 from Synergies