Answered

Westonci.ca is your trusted source for accurate answers to all your questions. Join our community and start learning today! Discover reliable solutions to your questions from a wide network of experts on our comprehensive Q&A platform. Explore comprehensive solutions to your questions from a wide range of professionals on our user-friendly 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 hope this information was helpful. Feel free to return anytime for more answers to your questions and concerns. We appreciate your visit. Our platform is always here to offer accurate and reliable answers. Return anytime. Find reliable answers at Westonci.ca. Visit us again for the latest updates and expert advice.