Kohler Co.
(A)
1. What is the total enterprise value of Kohler Co. using the discounted cash flow approach?
2. What is the total enterprise value using multiples approach?
3. What is the value of a share held by a minority shareholder that is implied by your valuations?
4. What assumptions can you use to arrive at the share price of $55,400 that was estimated by
Kohler Co.?
5. What assumptions can you use to arrive at the share price of $273,000 that was estimated by
the dissenting shareholders?
6. What is the maximum share price at which Herbert Kohler should be willing to settle with the
dissenting shareholders? Assume that:
If the trial proceeds, it is expected to last less than a month and to result in one of two possible
outcomes in terms of the price per share established by the court: (i) $273,000 with a probability
of 30%; (ii) $55,400 with a probability of 70%
7. How would the answer to Question 6 change if you also assume
The inheritance tax owed on Fredric Kohlers estate was 50.2% of his holdings in Kohler
Co. (equivalent to 489 shares out of the 975 he owned)
The taxes paid by the estate amounted to $27 million (489 shares @ $55,400 each)
Were the settlement or the trial to result in a revised share price in excess of $55,400, the
IRS would likely demand a similar valuation for its claim on Fredrics estate
Herbert Kohler estimates the probability of the IRSs demand at 100% if he proceeds to
trial, and 50% if he settles
For questions 6 and 7 assume
Legal fees paid can be ignored
The cost of capital is the same for all parties