Vodafone Mannesman Case

Topics: Stock market, Corporate governance, Trade union Pages: 4 (875 words) Published: September 10, 2008
1a.

Value Vodafone 17 dec = sharesVodafone*priceVodafone = 154186,4042 Value Mannesmann 17 dec = sharesMannesmann*price Mannesman = 121188,6 Value combo 17 dec = 275375,0042

Value Vodafone 21 oct = sharesVodafone*priceVodafone = 130206,9767 Value Mannesmann 21 oct = sharesMannesmann*price Mannesman = 75276,765 Value combo 21 oct = 205483,7417

Indicated synergies = (275375,0042 - 205483,7417) / 0.6 = 116485,4374

We devided the difference in combined shareprices by 0.6, as the shareprices only reflect 60% of the synergies. That means the indicated synergies are 116 billion.

1b.

2000E2001E2002E2003E2004E2005E2006ETerminal Value Operating profit AfterTax (I)058,5159,9447,2639,6793,65967,85 (II)26884,72 Savings 060147360420469506
Total Synergies AfterTax0118,5306,9807,21059,61262,651473,85 PV Total Synergies (III) 110,1301265,0772647,9542790,4836875,4304949,6852(IV) 17323,35

Total Synergies 20962,11
Total Synergies in €33097,08

I.Operating profit x (1-0,35)
II.Terminal value operating profit AT: 967,85/(0,076-0,04)
III.PV of total Synergies AT assuming WACC is 7,6%, for example for 2001: 118,5/1,076^1=110,10301 IV.PV terminal value: 26884,72/1,076^6

1c.

Cost of debt = 7%
Cost of equity= 5,5 % + 1,1 * 7,7% = 13,97%
New WACC: 0,05 * 7% + 0,95 * 13,97% = 13,62%

Calculations according a new WACC of 13,62%
2000E2001E2002E2003E2004E2005E2006E2004c
Operating profit AT058,5159,9447,2639,6793,65967,8510060,81 Savings060147360420469506
Total Synergies AT0118,5306,9807,21059,61262,651473,85 PV Total Synergies104,295237,7318550,3219635,8033666,8207685,05364676,321

Total Synergies in P8219,841
Total Synergies in €12978,31

2.
What potential hurdles is Vodafone going to face to complete its acquisition of Mannesmann?

Vodafone’s bid for Mannesmann could be hindered...
Continue Reading

Please join StudyMode to read the full document

You May Also Find These Documents Helpful

  • Vodafone Essay
  • Vodafone Case Essay
  • Vodafone Case Study Essay
  • Vodafone: IBS Case Study Essay
  • Essay about vodafone
  • Vodafone Case Study Essay
  • VODAFONE Essay
  • vodafone Essay

Become a StudyMode Member

Sign Up - It's Free