Given the following information.
Equity Corporation |
Debt Corporation |
|
Cost of equity |
9% |
2.7% |
Debt |
-------- |
$600000 |
Pretax cost of debt |
-------- |
10% |
EBIT |
$150000 |
$ 150000 |
Calculate the market value of Equity Corporation, Debt Corporation, and the present value of the tax shield to Debt Corporation if both companies have a tax rate of 40%. Assume there are no financial distress or agency costs and that expected growth of EBIT is zero.
Equity corporation |
debt corporation |
|||
EBIT |
150000 |
150000 |
||
less interest |
0 |
60000 |
||
EBT |
150000 |
90000 |
||
less taxes- 40% |
60000 |
36000 |
||
EAT |
90000 |
54000 |
||
value of equity = EAT/cost of equity |
1000000 |
2000000 |
||
Interest tax shield |
interest *tax rate |
60000*40% |
24000 |
|
present value of interest tax shield |
24000/1.0346 |
23197.37 |
||
WACC for Debt corporation |
||||
source |
value of investment |
weight |
cost |
weight*cost |
debt |
600000 |
0.230769 |
6 |
1.384615 |
equity |
2000000 |
0.769231 |
2.7 |
2.076923 |
total |
2600000 |
WACC |
sum of weight*cost |
3.46 |
Get Answers For Free
Most questions answered within 1 hours.