Hi, Hope you are well. I want to check if it's possible to do an assignmentin finance for me. It is a case study; I need it to be ready by the 7th of March in the morning. I need a detailed solution a...

1 answer below »

Hi,


Hope you are well.


I want to check if it's possible to do an assignmentin finance for me.


It is a case study; I need it to be ready by the 7th of March in the morning.


I need a detailed solution a word document and appendix (Excel file for the discounted cash flow calculation).


Please find attached the case study & questions.


Could you please review it and let me know if you can do it by the 8th of March?


I would appreciate your promptreply.




Best,


Danna




Pinkerton (A) E du ca tio na l m at er ia l s up pl ie d by T he C as e C en tre C op yr ig ht e nc od ed A 76 H M -J U J9 K -P JM N 9I Harvard Business School 9-291-051 Rev. May 24, 2001 Adam S. Berger (MBA ’91), prepared this case under the supervision of Professor Scott P. Mason as the basis for class discussion rather than to illustrate either effective or ineffective handling of an administrative situation. Copyright © 1991 by the President and Fellows of Harvard College. To order copies or request permission to reproduce materials, call 1-800-545-7685, write Harvard Business School Publishing, Boston, MA 02163, or go to http://www.hbsp.harvard.edu. No part of this publication may be reproduced, stored in a retrieval system, used in a spreadsheet, or transmitted in any form or by any means—electronic, mechanical, photocopying, recording, or otherwise—without the permission of Harvard Business School. 1 Pinkerton (A) Late one afternoon in November 1987, Tom Wathen, sole owner and CEO of California Plant Protection (CPP), sat in his office staring at two financing plans. Wathen was trying to decide whether or not he should increase his $85 million bid to purchase Pinkerton’s—the legendary security guard firm—from its current owner, American Brands. On the previous day, Wathen had been told by Morgan Stanley, American Brands’ investment banker, that his bid of $85 million had been rejected and that nothing less than $100 million would be accepted. While Wathen was elated at still being in the deal, he had a problem. CPP’s board of directors had reluctantly approved the earlier $85 million bid and were sure to balk at a $100 million bid. Wathen desperately wanted to buy Pinkerton’s, but was not sure how much it was worth or how to finance it. Wathen knew he had to act now or miss this unprecedented growth opportunity and probably his last chance to be one of the industry’s biggest players. The Security Guard Industry The security guard industry had two segments: (1) proprietary guards and (2) contract guards. While both types of guards performed similar services, a proprietary guard was an employee on the payroll of a nonsecurity firm. Contract guards were “rented” from specialist suppliers like Pinkerton’s, CPP, Wackenhut, and Baker Industries. The historical growth of the contract guard segment of the industry was due in part to companies concluding that they gained operating flexibility by contracting out their security needs as opposed to managing their own security operations. By late 1987, security guard services was a $10 billion industry growing at 6% a year. But the industry was also mature, fragmented, and price-competitive. As a result there was an ongoing trend toward consolidation at the expense of smaller, local guard companies whose employees were often imperfectly screened and poorly trained. Pinkerton’s The security guard industry began in 1850 when Allan Pinkerton founded the Pinkerton’s Detective Agency. The firm gained fame in the nineteenth century with its pursuit of such outlaws as Butch Cassidy and the Sundance Kid. In the film portrait of that pair, Paul Newman repeatedly asks Robert Redford, “Who are those guys?” Those “guys” were Pinkerton’s men and women. Pinkerton ran his firm until he died in 1884. The company was then headed by four generations of Pinkertons until the family’s reign ended in 1967 with the death of Robert Pinkerton. Distributed by The Case Centre North America Rest of the world www.thecasecentre.org t +1 781 239 5884 t +44 (0)1234 750903 All rights reserved e [email protected] e [email protected] centre U sa ge p er m itt ed o nl y w ith in th es e pa ra m et er s ot he rw is e co nt ac t i nf o@ th ec as ec en tre .o rg Ta ug ht b y E re z Le vy , f ro m 2 5- Ja n- 20 21 to 2 6- A pr -2 02 1. O rd er re f F 40 38 53 . P ur ch as ed fo r u se o n th e C or po ra te F in an ce (3 05 4) , a t T he In te rd is ci pl in ar y C en te r. E du ca tio na l m at er ia l s up pl ie d by T he C as e C en tre C op yr ig ht e nc od ed A 76 H M -J U J9 K -P JM N 9I 291-051 Pinkerton (A) 2 American Brands, the $5 billion consumer goods company—with brand names such as Lucky Strike cigarettes, Jim Beam bourbon, Master locks, and Titleist golf balls—purchased Pinkerton’s for $162 million in 1982. American Brands made the acquisition in order to expand the service side of its business and because it saw the Pinkerton’s brand name as a great addition to “a company of great brand names.” The Pinkerton family sold the company to American Brands because they felt the industry was becoming extremely price-competitive and therefore the company needed a strong parent to compete and grow. In 1987 Pinkerton’s was among the largest security guard firms in the United States, with sales over $400 million, 150 offices in the United States, Canada, and the United Kingdom, and a particular strength in the eastern United States. Exhibit 1 gives selected financial data for Pinkerton’s. California Plant Protection When Wathen bought CPP in 1963, the firm had 18 employees and revenues of $163,000. By 1987, Wathen had built CPP into a $250 million security guard company with 20,000 employees and 125 offices in 38 states and Canada. Exhibit 2 gives selected financial data for CPP. Wathen built CPP with his consummate marketing skills and the strategy of differentiating the firm with employee screening and continual training. CPP’s expansion was aided by the explosive growth of California’s economy and because the bigger, more established East Coast security guard firms had ignored the West Coast. While Wathen was the sole owner of CPP, he had a board of directors that he used as advisors. The board had three members: Albert Berger, James Hall, and Gerald Murphy. Berger was an entrepreneur, COO of an electrical connector firm and a CPP director since 1975. Hall was an attorney, a former vice president of MCA, the former California Secretary of Health, Education and Welfare, and a CPP director since 1976. Murphy was president of ERLY Industries, a director of several companies, and a CPP director since 1975. CPP’s Acquisition of Pinkerton’s Wathen wanted to buy Pinkerton’s for several reasons. First, he had always had the goal of creating the largest firm in the security guard industry, and the acquisition of Pinkerton’s would put him in a virtual tie with Baker Industries—a subsidiary of Borg Warner and the largest provider of contract guard services. Secondly, Wathen had been convinced for some time that American Brands was mismanaging Pinkerton’s and destroying a great brand name with its pricing strategy. In October 1987, American Brands announced it had decided to sell Pinkerton’s because the security guard firm no longer fit into Brands’s long-range business strategy. Upon this announcement, Jerry Brown, CPP’s secretary and general counsel, recalls, “Tom [Wathen] called me in and from that moment I knew he was going to do whatever it took to buy Pinkerton’s. Tom was always hung up on being the largest, and on Pinkerton’s name.” Morgan Stanley, an investment bank, was to represent American Brands in the sale and the bidding promised to be hotly contested. A task force of senior managers was quickly formed to prepare CPP’s bid which they knew, given the time pressures of the sale, would not have the benefit of adequate preparation. The task force believed there were three ways CPP could create value by acquiring Pinkerton’s. The most obvious source of value would come from consolidating the operations of CPP and Pinkerton’s by eliminating common overhead expenses such as corporate headquarters, support staff, and redundant offices. Second, the task force believed that significant improvements could be made in the management of Pinkerton’s net working capital. The third source of value, and possibly a unique insight by Wathen and the CPP task force, was the Pinkerton’s name. They believed that, U sa ge p er m itt ed o nl y w ith in th es e pa ra m et er s ot he rw is e co nt ac t i nf o@ th ec as ec en tre .o rg Ta ug ht b y E re z Le vy , f ro m 2 5- Ja n- 20 21 to 2 6- A pr -2 02 1. O rd er re f F 40 38 53 . P ur ch as ed fo r u se o n th e C or po ra te F in an ce (3 05 4) , a t T he In te rd is ci pl in ar y C en te r. E du ca tio na l m at er ia l s up pl ie d by T he C as e C en tre C op yr ig ht e nc od ed A 76 H M -J U J9 K -P JM N 9I Pinkerton (A) 291-051 3 while the industry was highly price-competitive, the services of both Pinkerton’s and CPP could be successfully marketed under the Pinkerton’s name at a premium price. Specifically, the task force felt that even though higher prices could lead to reduced revenue, the resulting improvement in gross profit margins, due to the marketability of the Pinkerton’s name, would be sufficient to result in greater gross profits. For example, the task force believed that a premium price strategy would definitely reduce Pinkerton’s revenues since that firm had acquired a significant amount of business since 1985 using a low-price/high market-share strategy. The new pricing strategy would result in Pinkerton’s revenues shrinking, in a smooth fashion, to 70% of their 1987 level by the end of 1990 and then growing at 5% a year thereafter. But the task force was uncertain in its estimate of the impact of the new strategy on profitability. They expected that the new pricing strategy would improve Pinkerton’s gross profit margins from 8.5% in 1988 to
Answered 1 days AfterMar 02, 2021

Answer To: Hi, Hope you are well. I want to check if it's possible to do an assignmentin finance for me. It is...

Tanmoy answered on Mar 04 2021
151 Votes
Sheet1
        A. All-equity Cost of Capital Based on Wackenhut's Numbers
        Wackenhut
        Value of equity    70.2        $18 price x 3.9 million shares
        Value of debt    10.6        Book value of debt, Ex 4
        Assumed tax rate    34%
        Asse
t beta    0.81        Equity beta/[1+(1-T)D/E}
        Historical risk premium    7%        Any number of 5% to 8% is defensible.
        All-equity cost of capital, KA    15.00%        Risk-free government rate + asset beta*Risk premium.
        B. Projected Pinkerton Free Cash Flows Through 1992
        Assumptions    1987    1988    1989    1990    1991    1992
        Revenue (percent of 1987)    100.00%    90.00%    80.00%    70.00%    73.50%    77.18%
        Gross margin percentage        8.50%    9.00%    9.50%    10.25%    10.25%
        Operating expenses as percent of sales        6.00%    5.90%    5.80%    5.80%    5.80%
        Net working capital as percent of sales        8.60%    7.40%    6.20%    6.20%    6.20%
        Net property plant & equipment as percent sales        4.00%    4.00%    4.00%    4.00%    4.00%
        Free cash flow
        Revenue    408.30    367.47    326.64    285.81    300.10    315.11
        Gross margin        31.23    29.40    27.15    30.76    32.30
        Operating expenses        22.05    19.27    16.58    17.41    18.28
        EBIT        9.19    10.13    10.57    13.35    14.02
        Tax at 34%        3.12    3.44    3.60    4.54    4.77
        EBIT(1-T)        6.06    6.68    6.98    8.81    9.25
        Net working capital    38.8    31.60    24.17    17.72    18.61    19.54
        Change in net working capital        -7.20    -7.43    -6.45    0.89    0.93
        Net pp&e    17.6    14.70    13.07    11.43    12.00    12.60
        Change in net pp&e        -2.90    -1.63    -1.63    0.57    0.60
        Free cash flow        16.16    15.75    15.06    7.36    7.72
        PV Free cash flow at All-Equity Cost of Capital    $43.91
        C. Estimated Continuing Value
        Perpetual growth rate (g)        0%    2%    2%    4%    4%    6%    6%
        Perpetual spread (r-k)        0%    1%    2%    1%    2%    1%    2%
        PV of terminal value        30.67    31.59    31.85    32.63    33.27    33.87    35.07
        Estimated base case continuing value at time 0    $36.00
        D. Value of Incremental Improvements to CCP
        Improved gross margin        0.00    1.20    1.50    2.00    3.00
        Increase in taxes at 34% tax rate        0.00    0.41    0.51    0.68    1.02
        Increased income after tax = increased FCF        0.00    0.79    0.99    1.32    1.98
        Present value of increased FCFs discounted at KA    $2.99
        Terminal value at g=3% and r=KA+2%    $14.00
        Present value of terminal value    $6.96
        Value of incremental improvements    $9.95
        E. Value...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here