XYZ company has the following expected cash flows for three scenarios that could occur:                           Recession        Expected         Expansion                         (prob. = .2)      (prob. = .5)      (prob. =.3) EBIT               $10,000           $20,000          $30,000 MV Assets        ______            ______          ______     (a) Complete the table above if the company is 100% equity financed and the non-levered return on equity is expected to be 12%   (b) If the company pays tax at a 30% rate and it wants to recapitalize (debt for equity swap) to save on taxes, what is the most debt the company can add (at a 6% rate) so that it will never go bankrupt under the above scenarios? (Assume the company goes bankrupty if EBIT < Interest owed)   (c) Calculate the WACC for the unlevered case and for the result in part (b).   (d) What is the market value of the assets if the firm chooses the debt level in part (b)?   (e) If further analysis suggests that the following can be used to predict the cash flows of the company:   EBIT = $1500 x random number chosen from 1 to 20   What is the optimal deb/equity ratio if the company wants to limit the probability of bankruptcy to 5% or less?

Question
  1. XYZ company has the following expected cash flows for three scenarios that could occur:

 

                        Recession        Expected         Expansion

                        (prob. = .2)      (prob. = .5)      (prob. =.3)

EBIT               $10,000           $20,000          $30,000

MV Assets        ______            ______          ______

 

 

(a) Complete the table above if the company is 100% equity financed and the non-levered return on equity is expected to be 12%

 

(b) If the company pays tax at a 30% rate and it wants to recapitalize (debt for equity swap) to save on taxes, what is the most debt the company can add (at a 6% rate) so that it will never go bankrupt under the above scenarios? (Assume the company goes bankrupty if EBIT < Interest owed)

 

(c) Calculate the WACC for the unlevered case and for the result in part (b).

 

(d) What is the market value of the assets if the firm chooses the debt level in part (b)?

 

(e) If further analysis suggests that the following can be used to predict the cash flows of the company:   EBIT = $1500 x random number chosen from 1 to 20

 

What is the optimal deb/equity ratio if the company wants to limit the probability of bankruptcy to 5% or less?

 

 

 

Expert Answer

Want to see the step-by-step answer?

Check out a sample Q&A here.

Want to see this answer and more?

Experts are waiting 24/7 to provide step-by-step solutions in as fast as 30 minutes!*

*Response times may vary by subject and question complexity. Median response time is 34 minutes for paid subscribers and may be longer for promotional offers.
Tagged in
Business
Finance

Related Finance Q&A

Find answers to questions asked by students like you.

Q: Is there an easily identifiable debt-equity ratio that will maximize the value of a firm?

A: Theoretically, there exists a debt equity ratio at which the value of the firm gets maximized. Howev...

Q: On January 1, 2013, your brother's business obtained a 30-year amortized mortgage loan for $350,000 ...

A: We can find the interest expenses for the year 2014 by accumulating the interest portion of each fo ...

Q: A family spends $46,000 a year in living expenses.If prices increase 3% a year for the next 3 years ...

A: The value of the asset that is expected to be in future due to specified growth rate is known as fut...

Q: Please show all equations and work as needed. Make the correct answer clear. If possible, please typ...

A: Note: Calculations are typed as per request for your convenienceWhen an IPO is priced below the poss...

Q: On March 11, the existing or current (spot) 1-, 2-, 3-, and 4-year zero-coupon Treasury security rat...

A: Calculate the one-year forward rate on year 2 as follows:

Q: Atlantic Corporation is the largest logging company in the north eastern part of the United States. ...

A: Last years dividend = D0 = $ 5 per shareGrowth rate in dividend, g = -5%Ke = the required rate of re...

Q: You were hired as a consultant to XYZ Company, whose target capital structure is  30% debt, 8% prefe...

A: target capital structure:Proportion of debt = Wd = 30%Proportion of preferred capital = Ws = 8% andP...

Q: (Solving for i of an annuity) You lend a friend $30,000, which your friend will repay in five equal ...

A: We can solve the rate of return using the Financial calculator or excel. I will demonstrate both the...

Q: 3. Your client has a 2-year old child whose college education they plan to fund when the child turns...

A: Calculation of Lump Sum Payment and Monthly Payments:The lump sum payment is $746,005.43 and monthly...

Q: As of the October 2016 SEC rule changes, which money market fund will have a floating net asset valu...

A: Money Market Funds are instruments that invest in high quality short-term debt instruments. Several ...

Q: 2. Your client is 30 years old and wants to retire at age 55. They currently have $100,000 in their ...

A: Hence, the present value of monthly contribution is $44,835.The present value of the contribution ma...

Q: Wildcat engineering decides to take a $10,000 interest only lona. The loan is to be paid montly over...

A: Interest only loan can be described as the loan on which borrower only pays the interest payments du...

Q: You are considering an investment in 30-year bonds issued by Moore Corporation. The bonds have no sp...

A: Calculation of Expected Inflation Premium:The expected inflation premium is 1.40%.

Q: 5. A dress regularly sells for $141. The sale price is $104. Find the percent decrease of the sale p...

A: Regular price, P = $ 141Current price = S = $ 104Decrease of sale price = P -S = 141 - 104 = $ 37

Q: Executives at Microsoft are interested to get into the drone delivery business.They decide to acquir...

A: Option 1: The present value is $40 million.Option 2: Calculate the present value as follows:

Q: WHICH OF THE FOLLOWING STATEMENTS IS MOST CORRECT?  A. IF A FIRM'S EXPECTED BASIC EARNING POWER (BEP...

A: Basic Earning Power (BEP) RatioIt represents that the how much a firm’s assets able to generate oper...

Q: If you disounted a set of positive real cash flows with a nominal discount rate and inflation were p...

A: Justification:Suppose the positive cash flows are discounted with the inflation rate, which is posit...

Q: New-Project Analysis Madison Manufacturing is considering a new machine that costs $350,000 and woul...

A: As per the guidelines, we can answer the first question as it has multiple sub-parts. Request you to...

Q: Price/Earnings Ratio for the S&amp;P 500 is 15 and the dividend payout ratio of the S&amp;P 500 is 2...

A: Expected return can be described as the amount which an investor can either gain or loss on investin...

Q: the effects of increasing the amount paid upfront when corporations make capital purchases with a fo...

A: Capital expenditure is an expense, that generates profits for a longer period of time which can be m...

Q: The calculation of a hurdle rate when looking capital expenditures involves looking at what financia...

A: Generally companies take up new projects only when the project passes the hurdle rate (HR). As the n...

Q: Unequal Lives Shao Airlines is considering the purchase of two alternative planes. Plane A has an ex...

A: Part 1 &amp; 2:Calculation of Net Present Value and Equivalent Annual Annuity:Since Plane B has a hi...

Q: Replacement Analysis The Everly Equipment Company's flange-lipping machine was purchased 5 years ago...

A: 1.Given,Cost of New Machine = $150,000Selling Price of Old Machine = $55,000Cost of Old Machine = $8...

Q: Your company is currently considering two investment projects. Each project requires an upfront expe...

A: Payback period can be defined as the time length required by the project to recover the total cash o...

Q: A couple plans to save for their child's college education. What principal must be deposited by the ...

A: Present value can be defined as the amount which is to be set aside in order to have a pre-defined s...

Q: Q2)   Suppose the current one-year euro swap rate y0[0, 1] is 1.74%, and the two-yearand three-year ...

A: Meaning of Euro swap rate:A swap rate is the fixed rate that a receiver demands, in exchange for unc...

Q: An investment has a cost of $3500. The investment will have a payout at the end of the first year.  ...

A: Approach: Let's assume the desired minimum payout is P.We will roll out the yearly payout projection...

Q: Consider the following income statement for the Heir Jordan Corporation:    HEIR JORDAN CORPOR...

A: The income statement of Heir Jordan corporation provides the following information:

Q: 01 O63 9a How much money should be deposited today in an account that earns 5% compounded semiannual...

A: We need to use the concept of time value of money to solve the question. According to the concept of...

Q: You are the CFO of Carla Vista, Inc., a retailer of the exercise machine Slimbody6 and related acces...

A: Incremental cash flow at the beginning of the project = -( initial investment in the store + initial...

Q: Atlantic Corporation is the largest logging company in the north eastern part of the United States. ...

A: Dividend can be described as the amount received by shareholders from the company periodically.It is...

Q: What would my total be earning 5% compounded monthly for 12 years after that (without any additional...

A: Future value can be defined as the future worth of specified present amount at a future date at give...

Q: (Future value) Sales of a new finance book were 15,000 copies this year and were expected to increas...

A: Sales this year = S0 = 15,000 copiesAnnual growth rate in sales = g = 20%

Q: A flour mill is considering buying a new jumbo sifter, which would have an installed cost of $80,000...

A: Since we only answer up to 3 sub-parts, we’ll answer the first 3. Please resubmit the question and s...

Q: A pension fund manager is considering three mutual funds. The first is a stock fund, the second is a...

A: Cov (S,B) is calculated as follows:

Q: What is Internal Rate of Return - Variable Cash Flows with Reversion?  Please provide examples.

A: The internal rate of return is the one of the discounted techniques of capital budgeting which is us...

Q: What is the value in year 15 of a $260 cash flow made in year 4 if interest rates are 12 percent? (D...

A: Future value can be defined as the monetary value of an asset on an individual date in future assumi...

Q: camber crporation has to decide if they can finance  purchasing 10 new machines for all their manufa...

A: All financials below are in million.Total capital expenditure = 10 machines x 1.73  / machine = 17.3...

Q: Teaser Rate Mortgage A mortgage broker is offering a 30-year mortgage with a teaser rate. In the fir...

A: Effective interest rate can be described as the interest rate gained or paid in actual on a project....

Q: Amazing Manufacturing, Inc., has been considering the purchase of a new manufacturing facility for $...

A: Please see the table below. Please be guided by the second column  to understand the mathematics. Th...

Q: The price of a home on a particular island is $1,000,000. The bank requires a 15% down payment and 3...

A: Hi! Thank you for the question. I am solving the Question for first 3 sub-parts as you have posted t...

Q: Need help with fuel savings for both car and truck

A: Calculation of number of gallons consumed for one year before upgradation:

Q: 10. Consider the two one-shot investment alternatives shown in the table below. Neither alternative ...

A: a.For one-shot investment alternatives, the length of the planning horizon is based on the longest d...

Q: critically discuss the rationale behind the introduction of negative interest rate policies (NIRPs) ...

A: Negative interest rate policy (NIRP) is an a monetary policy tool employed by a central bank.Under N...

Q: What is  internal Rate of Return - Before Tax Cash Flow - BTIRR?  Please provide example.

A: Before tax IRR (BTIRR) is the IRR calculated on the before tax cash flows. Here, the before tax cash...

Q: Consider the following bond: Face value = 1000; coupon rate = 8%; maturity = 5 years; ytm = 7% A) Wh...

A: A)The formula to calculate price of bond is given below,

Q: Part 1: The CFO of Cruz, inc. is considering Projects A and B which are considered equally risky; th...

A: As per Q&amp;A guidelines, we should answer the first three subparts when multiple subparts given un...

Q: Suppose that some commercial bank has $100M in deposits and $20M in capital. Assuming a 10% minimum ...

A: Calculation of maximum amount of loan and securities bank can hold:Answer:The maximum amount of loan...

Q: If you invest $5,000 today, you will receive $1,000 in a year, $1,500 each in year 2 and year 3, and...

A: Calculate the net present value as follows:

Q: A 7-year, 11.00% semiannual coupon bond with a par value of $1000 may be called in 5 years at a call...

A: We will find the yield to maturity (YTM) using the RATE function of excel.