Question

The A. J. Croft Company (AJC) currently has $200,000 market value (and book value) of perpetual...

The A. J. Croft Company (AJC) currently has $200,000 market value (and book value) of perpetual debt outstanding carrying a coupon rate of 6 percent. Its earnings before interest and taxes (EBIT) are $100,000, and it is a zero-growth company. AJC's current unlevered beta is 0.5, and its tax rate is 40 percent. The firm has 10,000 shares of common stock outstanding selling at a price per share of $60.00. The firm is considering moving to a capital structure that is comprised of 40 percent debt and 60 percent equity, based on market values. The new funds would be used to replace the old debt and to repurchase stock. It is estimated that the increase in riskiness resulting from the leverage increase would cause the required rate of return on debt to rise to 7 percent. The risk free rate is 6 percent and the market risk premium is 5 percent.

What would be its new total market value of debt and total market value of equity respectively?

Homework Answers

Answer #1

EBIT = $100,000

Unlevered beta = 0.5

levered beta = unlevered beta * ( 1 + (1 - tax rate) * (debt / equity) )

= 0.5 * ( 1 + (1 - 0.40) * ( 0.40 / 0.60)

Levered beta = 0.7

New cost of debt = 7%

New cost of equity = Rf + beta * market risk premium

= 6% + 0.7 * 5%

Cost of equity = 9.5%

New WACC = Cost of debt * Weight of debt * (1 - tax rate) + Cost of equity * weight of equity

= 7% * 0.40 * (1- 0.40) + 9.5% * 0.60

New WACC = 7.38%

Value of firms = EBIT (1 - tax rate) / WACC

= 100000 ( 1- 0.40) / 7.38%

= 60,000 / 0.0738

Value of firm = $ 813,008.13

Debt value = Value of firm * 0.40 = $ 325,203.252

Equity value = value of firm - value of debt = $ 813,008.13 - 325,203.252 = 487,804.878

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
The A. J. Croft Company (AJC) currently has $200,000 market value (and book value) of perpetual...
The A. J. Croft Company (AJC) currently has $200,000 market value (and book value) of perpetual debt outstanding carrying a coupon rate of 6 percent. Its earnings before interest and taxes (EBIT) are $100,000, and it is a zero-growth company. AJC's current unlevered beta is 0.5, and its tax rate is 40 percent. The firm has 10,000 shares of common stock outstanding selling at a price per share of $60.00. The firm is considering moving to a capital structure that...
The Anson Jackson Court (AJC) currently has $200,000 market value (and book value) of perpetual debt...
The Anson Jackson Court (AJC) currently has $200,000 market value (and book value) of perpetual debt outstanding carrying a coupon rate of 4%. Its earnings before interest and taxes (EBIT) are $89,000, and it is a zero growth company. AJC's current cost of equity is 8%, and its tax rate is 25%. The firm has 10,000 shares of common stock outstanding selling at a price per share of $60.00. Refer to the data for the Anson Jackson Court Company (AJC)....
An all equity firm is expected to generate perpetual EBIT of $100 million per year forever....
An all equity firm is expected to generate perpetual EBIT of $100 million per year forever. The corporate tax rate is 35%. The firm has an unlevered (asset or EV) Beta of 0.8. The risk-free rate is 4% and the market risk premium is 6%. The number of outstanding shares is 10 million. The firm decides to replace part of the equity financing with perpetual debt. 2) The firm will issue $100 million of permanent debt at the riskless interest...
An all equity firm is expected to generate perpetual EBIT of $100 million per year forever....
An all equity firm is expected to generate perpetual EBIT of $100 million per year forever. The corporate tax rate is 35%. The firm has an unlevered (asset or EV) Beta of 0.8. The risk-free rate is 4% and the market risk premium is 6%. The number of outstanding shares is 10 million. The firm decides to replace part of the equity financing with perpetual debt. The firm will issue $100 million of permanent debt at the riskless interest rate...
Powell Plastics, Inc. (PP) currently has zero debt. Its earnings before interest and taxes (EBIT) are...
Powell Plastics, Inc. (PP) currently has zero debt. Its earnings before interest and taxes (EBIT) are $80,000, and it is a zero growth company. PP’s current cost of equity is 10%, and its tax rate is 40%. The firm has 10,000 shares of common stock outstanding selling at a price per share of $48.00. PP is considering moving to a capital structure that is comprised of 30% debt and 70% equity, based on market values. The debt would have an...
Best Bagels, Inc. (BB) Best Bagels, Inc. (BB) currently has zero debt. Its earnings before interest...
Best Bagels, Inc. (BB) Best Bagels, Inc. (BB) currently has zero debt. Its earnings before interest and taxes (EBIT) are $100,000, and it is a zero growth company. BB's current cost of equity is 13%, and its tax rate is 40%. The firm has 20,000 shares of common stock outstanding selling at a price per share of $23.08. Refer to the data for Best Bagels, Inc. (BB). BB is considering moving to a capital structure that is comprised of 20%...
An all equity firm is expected to generate perpetual EBIT of $50 million per year forever....
An all equity firm is expected to generate perpetual EBIT of $50 million per year forever. The corporate tax rate is 0% in a fantasy no tax world. The firm has an unlevered (asset or EV) Beta of 1.0. The risk-free rate is 5% and the market risk premium is 6%. The number of outstanding shares is 10 million. 2.   The firm decides to replace part of the equity financing with perpetual debt. The firm issues $100 million of permanent...
Isabella Publishing's tax rate is 21%, its beta is 1.40, and it currently has no debt....
Isabella Publishing's tax rate is 21%, its beta is 1.40, and it currently has no debt. The CFO is considering moving to a capital structure with 25% debt and 75% equity and using the newly raised capital to repurchase shares of the common stock. If the risk-free rate is 4.5% and the market risk premium is 7.0%, by how much would the cost of equity for the levered firm increase, compared to the cost of equity of the unlevered firm?...
A firm has a market value equal to its book value. Currently, the firm has excess...
A firm has a market value equal to its book value. Currently, the firm has excess cash of $700 and other assets of $6,300. Equity is worth $7,000. The firm has 600 shares of stock outstanding and net income of $1,512. What will the new earnings per share be if the firm uses 25 percent of its excess cash to complete a stock repurchase?
For this and the next question: Truck Parts Company (TPC) has a total market value of...
For this and the next question: Truck Parts Company (TPC) has a total market value of $100 million, consisting of 1 million shares selling for $50 per share and $50 million of 10% perpetual bonds now selling at par. The company's EBIT is $13.40 million, and its tax rate is 15%. TPC can change its capital structure by either increasing its debt to $70 million or decreasing it to $30 million. If it decides to increase its use of leverage,...