cost of debt 8% unlevered cost of capital 10% systematic risk of asset 1.5 1) Unlevered Firm Levered Firm EBIT 10000 10000 Interest 0 3200 Taxable Income 10000 6800 34% Tax 3400 2312 Net Income 6600 4488 CFFA 0 -3200 2) PV of the tax shield? Value of levered firm 3200 tax rate 34% (value of levered firm*tax rate)/(1+cost of debt) PV of tax shield 1007.41 value of levered firm/cost of debt 3) Size of debt 40000 4) a) EBIT(1-T)/cost of capital Value of unlevered firm 66000 b) value of unlevered firm+Tax*size of debt Value of levered firm 79600 c) total value of unlevered firm-debt Equity value 39600 d) cost of equity cost of capital+(debt/equity)(cost of capital-cost of debt) cost of equity 12.02% e) wacc formula equity/value of levered firm*cost of equity+debt/value of levereed firm*cost of debt*(1-T) cost of capital (levered) 8.63% f) systematic risk of asset*(1+((1-T)*(debt/equity))) systematic risk of equity 2.5 Hi I really need help with question 5! Thank you so much! 5. Suppose that the firm changes its capital structure so that the debt-to-equity ratio is 1.0, then recalculate the systematic risk of the equity check_circle Expert Answer Step 1 Systematic risk of the equity is calculated using the unlevered systematic risk and debt equity ratio of 1 as below. help_outlinefullscreen Step 2 Answer: levered beta or systematic risk of the equity when debt to equity ratio is 1 would be 2.49. Here is the QUESTION: Based on the results of questions (4), if there are the folllwoing two mutually exclusive projects what is the crossover required rater of return for the two projects. Year Project A Cash Flow Project B Cash Flow 0 75,000 75,000 1 26,300 24,000 2 29,500 26,900 3 45,300 51,300 7) Based on the previous discussions, are you going to accept project A or B? Why?
cost of debt | 8% | ||
unlevered cost of capital | 10% | ||
systematic risk of asset | 1.5 | ||
1) | |||
Unlevered Firm | Levered Firm | ||
EBIT | 10000 | 10000 | |
Interest | 0 | 3200 | |
Taxable Income | 10000 | 6800 | |
34% | Tax | 3400 | 2312 |
Net Income | 6600 | 4488 | |
CFFA | 0 | -3200 | |
2) | PV of the tax shield? | ||
Value of levered firm | 3200 | ||
tax rate | 34% | ||
(value of levered firm*tax rate)/(1+cost of debt) | |||
PV of tax shield | 1007.41 | ||
value of levered firm/cost of debt | |||
3) | Size of debt | 40000 | |
4) | |||
a) | EBIT(1-T)/cost of capital | ||
Value of unlevered firm | 66000 | ||
b) | value of unlevered firm+Tax*size of debt | ||
Value of levered firm | 79600 | ||
c) | total value of unlevered firm-debt | ||
Equity value | 39600 | ||
d) | cost of capital+(debt/equity)(cost of capital-cost of debt) | ||
cost of equity | 12.02% | ||
e) | wacc formula | ||
equity/value of levered firm*cost of equity+debt/value of levereed firm*cost of debt*(1-T) | |||
cost of capital (levered) | 8.63% | ||
f) | systematic risk of asset*(1+((1-T)*(debt/equity))) | ||
systematic risk of equity | 2.5 |
Hi I really need help with question 5! Thank you so much!
5. Suppose that the firm changes its capital structure so that the debt-to-equity ratio is 1.0, then recalculate the systematic risk of the equity
Expert Answer
Systematic risk of the equity is calculated using the unlevered systematic risk and debt equity ratio of 1 as below.
Answer: levered beta or systematic risk of the equity when debt to equity ratio is 1 would be 2.49.
Here is the QUESTION:
Based on the results of questions (4), if there are the folllwoing two mutually exclusive projects what is the crossover required rater of return for the two projects.
Year Project A Cash Flow Project B Cash Flow
0 75,000 75,000
1 26,300 24,000
2 29,500 26,900
3 45,300 51,300
7) Based on the previous discussions, are you going to accept project A or B? Why?
Step by step
Solved in 4 steps with 2 images