Answered

Westonci.ca is the premier destination for reliable answers to your questions, brought to you by a community of experts. Experience the convenience of finding accurate answers to your questions from knowledgeable experts on our platform. Get quick and reliable solutions to your questions from a community of experienced experts on our platform.

Companies U and L are identical in every respect except that U is unlevered while L has $16 million of 7% bonds outstanding. Assume: (1) All of the MM assumptions are met. (2) Both firms are subject to a 25% federal-plus-state corporate tax rate. (3) EBIT is $2 million. (4) The unlevered cost of equity is 10%.

Required:
a. What value would MM now estimate for each firm?
b. What is rs for Firm U? For Firm L?
c. Find SL, and then show that SL + D= VL results in the same value as obtained in part a.
d. What is the WACC for Firm U? For Firm L?

Sagot :

Answer:

a. Firm U value = $15 million; and Firm L value = $19 million.

b. rs for Firm U = 10%; and rs for Firm L = 22%.

c. Value of levered firm = VL = SL + D => $19 million = $3 million + $16 million

d. WACC for Firm U = 10%; and WACC for Firm L = 7.89%

Explanation:

rd = cost of debt = 7%

r0 = Unlevered cost of equity = 10%

a. What value would MM now estimate for each firm?

Firm U value = Value of unlevered firm = EBIT(1 – Tax rate ) / Unlevered cost of equity = (2 * (1 – 0.25)) / 0.1 = $15 million

Firm L value = Value of levered firm = Value of unlevered firm + (Debt * Tax rate) = 15 + (16 * 25%) = $19 million

This implies that:

SL = Value of equity = Value of levered firm – Debt = $19 – 16 = $3 million

b. What is rs for Firm U? For Firm L?

rs for Firm U = r0 = Unlevered cost of equity = 10%

rs for Firm L = r0 + (r0 – rd)(D / S)(1 – Tax rate) = 10% + (10% - 7%)*(16 / 3)*(1 - 0.25) = 22%

c. Find SL, and then show that SL + D= VL results in the same value as obtained in part a.

Interest = ($16 * 7%) = $1.12 million

Earning before tax = EBIT – Interest = $2 – $1.12 = $0.88 million

Tax = 0.88 * 25% = $0.22 million

Net income = Earning before tax – Tax = $0.88 - $0.22 = $0.66 million

SL = Value of equity = Net income / rs for Firm L = 0.66 / 22% = $3 million

D = $16 million

Value of levered firm = VL = SL + D => $19 million = $3 million + $16 million

d. What is the WACC for Firm U? For Firm L?

WACC for Firm U = r0 = 10%

WACC for Firm L = rs * (SL / VL) + rd * (D / VL) * (1 – Tax rate) = (22% * (3 / 19)) + (7% * (16 / 19) * (1-0.25)) = 7.89%

We appreciate your time. Please revisit us for more reliable answers to any questions you may have. We hope our answers were useful. Return anytime for more information and answers to any other questions you have. Get the answers you need at Westonci.ca. Stay informed with our latest expert advice.