# Rjr Nabisco Executive Summary

Satisfactory Essays
Case Study
RJR Nabisco
Fair Value Per Share

Jacob Dobrovolny

November 18, 2014

Executive Summary

The RJR Nabisco case study was used to implement concepts that I have learned in class during the semester and apply it to the real world. The Nabisco case allowed me to develop my skills by using an Excel Worksheet, understanding how to calculate the fair value price per share, and determining the fair value price per share by changing the tax rate and growth rate. First, I was expected to construct an Excel Worksheet. Using the given data and analyzing the case, I was able to find all of the fixed variables needed in the Excel Worksheet. Using these fixed variables, I was able to use my prior skills in
Appendix 1- Calculations

Tax on Operating Income

Operating Income * Tax Rate

After Tax Operating Income

Operating Income – After Tax Operating Income

Unlevered Cash Flow (UCF)

After Tax Operating Income + Depreciation – Capital Expenditures – Change in Working Capital + Proceeds from Asset Sale

Interest Tax Shields

Interest Expense * Tax Rate

Present Value of Unlevered Cash Flows (1989-1993)

UCF / (1+ Interest Rate)^ (Year from 1989+1)

Total Present Value of Unlevered Cash Flows (1989-1993)

Add up each Years Present Value from 1989-1993

Value at t=5 of Unlevered Cash Flows After 1993

((UCF At 1993)(1+Growth Rate)) / (Interest Rate-Growth Rate)

Present Value of UCF after 1993

(Value at t=5 of Unlevered Cash Flows After 1993) / (1+Interest Rate)^5

Total Unlevered Value of Firm

Present Value of UCF after 1993 + Present Value of UCF (1989-1993)

Present Value of Interest Tax Shield (1989-1993)

Interest Tax Shield / (1+ Cost of Debt)^ (Year from 1989+1)

Total Present Value of Interest Tax Shield (1989-1993)

Sum of Individual Years Present Value of Interest Rate Tax Shield Between 1989-1993

Return of Equity

Interest Rate + (Target Debt Ratio / Target Equity Ratio)(1-Tax Rate)(Interest Rate-Cost of Debt)

## You May Also Find These Documents Helpful

• Good Essays

Summary of the Case RJR Nabisco was an American conglomerate selling tobacco and food products. It was formed in the year 1985 by the merger of Nabisco Brands and R J Reynolds Tobacco Company. The case given discusses the leveraged buy out of the company, which was at that time the largest LBO in history. A leveraged buyout can be defined as a situation where an investor group, which often includes some of the target company’s top managers, borrows billions to try to take the company private by…

• 622 Words
• 3 Pages
Good Essays
• Good Essays

RJR Nabisco Case Study 1. The RJR Nabisco Company passed trough some amazing facts of its financial life in the years of operating, starting as a tobacco company in 1875. In order to analyze RJR Nabisco company as a potentially candidate for leverage buyout (LBO) it is important to understand that all firms may be the targets of a leveraged buyout, but because of the importance of debt and the ability of the acquired firm to make regular loan payments after the completion of a leveraged…

• 1028 Words
• 5 Pages
Good Essays
• Good Essays

Questions for RJR Nabisco 1. Use the APV valuation method to determine the value per share of RJR Nabisco under (i) The pre-bid operating plan (ii) The management group operating strategy (iii) KKR’s operating strategy Assume that the number of outstanding shares is 229 million. I will collect valuation numbers in class so make sure you hold on to a copy of your memo. 2. What accounts for the difference of the three operating plans? The three operating plans generally…

• 407 Words
• 2 Pages
Good Essays
• Good Essays

RJR Nabisco • Some genius invented the Oreo. We’re just living off of the inheritance. F. Ross Johnson Fair Market Value • Fair Market Value: “…the price at which the asset would trade between two rational individuals, each in command of all of the information necessary to value the asset, and neither under any pressure to trade.” Rocky Higgins Analysis for Financial Management (p. 318) Capital Budgeting 101 • Step 1: Estimate Discount Rate • Step 2: Project Cash Flows – Cash flows for 1989-98…

• 569 Words
• 12 Pages
Good Essays
• Satisfactory Essays

GAINESBORO MACHINE TOOLS CORPORATION CASE STUDY STUDY QUESTIONS FOR THURSDAY 21 AUGUST 2014 This is a fictious case based on real world situations. Although the primary focus is the dividend policy decision the situation of the company has been influenced by its corporate strategy and this case offers the opportunity to also consider the behavioural, management, and general business issues. The case questions are: As a background to the dividend policy decision briefly evaluate the corporate…

• 348 Words
• 2 Pages
Satisfactory Essays
• Good Essays

RJR NABISCO CASE Guzmán Colilla Barreiro Asset Valuation 02/04/15 Questions for RJR Nabisco case 1. What was the value of RJR Nabisco under Asset Beta: = 0.50 = 0.92 Ba=(0.50+0.92)/2 = 0.7 Assume that Rf = 9% (from the Marriott Case) Assume that Rp=8% (from the Marriott Case) Ka = Rf + BARp Ka = 9% + (0.7)(8%) = 14.6% a) The pre-bid operating strategy? b) The Management Group's strategy? c) KKR's operating strategy? 2. What accounts for any difference in the…

• 831 Words
• 4 Pages
Good Essays
• Satisfactory Essays

Buyout of RJR Nabisco In 1988, a war was launched for the control of RJR Nabisco. It ended at the end of the year when KKR won the bidding war with a \$ 109 per share offer and took RJR Nabisco private. Before the details of the leveraged buyout (LBO) are discussed, it is important to understand what made RJR Nabisco so attractive. RJR Nabisco was a conglomerate company that was involved in mainly two industries. It had divisions in the tobacco and food industries. In the tobacco division, RJR was the…

• 369 Words
• 2 Pages
Satisfactory Essays
• Powerful Essays

RJR Nabisco Valuation When assessing the valuation of RJR Nabisco bids, the Special committee should utilize the Capital Cash Flow method. The Capital Cash Flow method, when applied appropriately, should yield the same valuation when discounting a company’s Free Cash Flow. To get Capital Cash Flows (CCF), Net Income is adjusted by adding back non-cash expenses and other reconciliations to form cash flow, decreasing Capital Expenditures, decreasing changes in Net Working Capital and finally, adding…

• 857 Words
• 4 Pages
Powerful Essays
• Satisfactory Essays

RJR Nabisco RJR NABISCO AGENDA Historical Perspective LBO Candidate Special Committee Key Players Valuations Risk Factors Post LBO Plans Final Takeover Historical Perspective Started in 1875 as a tobacco firm. In 1967 , RJR entered in food, restaurant, alcohol and shipping business. In 1987: - Food Business: \$9.4 billion - Tobacco Business: \$ 7 billion LBO Candidate Operating under low debt Exhibited long term and non cyclical growth RJR’s break up value: Nabisco \$8 to \$9…

• 643 Words
• 16 Pages
Satisfactory Essays
• Better Essays

Case Study: RJR Nabisco By July 20, 2013 One of the most famous leveraged buyouts (LBOs) that have has been studied is the RJR Nabisco LBO. There was also a movie made about this LBO entitled Barbarians at the Gate, which you may be interested in watching. Review this case study in Chapter 7 of your text and conduct your own research. In a 3–4-page case study, address the following: 1. Discuss the background of the case. Who were the players? What prompted this leveraged buyout (LBO)…

• 1356 Words
• 6 Pages
Better Essays