Question

SOS Ltd is currently an all-equity firm and has a market value of $800,000. SOS is evaluating whether a levered capital structure would maximize the wealth of shareholders. The cost of equity is currently 15%. The new capital structure under consideration is an issue of $400,000 new perpetual debt with an 8% interest rate. There are currently 32,000 shares outstanding and a tax rate of 35% applies to this firm. If SOS finally changes to the new levered capital structure,

(a) Calculate the present value of tax shield and explain it briefly. (Show your calculations).

(b) Calculate the firm value and the cost of equity under the levered capital structure. Explain the change in cost of equity briefly. (Show your calculations).

(c) Calculate the WACC under the levered capital structure. (Show your calculations).

(d) What are the stock prices of SOS before and after announcement of the new capital structure? Explain the price change briefly. (Show your calculations).

(e) Suppose the actual stock price of SOS after announcement of the new capital structure is lower than your answer in part (d) above, what could be the possible reasons for this?

Answer #1

a) PV of Tax Shield = Debt x tax rate = 400,000 x 35% = 140,000

It is the value addition to the company if they increase their debt.

b) Firm Value = Unlevered value + PV of tax shield = 940,000

Equity Value = 940,000 - 400,000 = 540,000

Cost of levered (re) equity can be calculated as below

re = ru + D/E x (1 - tax) x (ru - rd)

= 15% + 400,000 / 540,000 x (1 - 35%) x (15% - 8%)

= 18.37% is the new cost of equity

There is an increase in cost of equity due to increase in risk (due to leverage).

c) WACC = wd x rd x (1 - tax) + we x re

= 400/940 x 8% x (1 - 35%) + 540/940 x 15%

= 12.77%

d) Stock Price before = 800,000 / 32,000 = $25

With 400,000 in debt, shares repurchased = 400,000 / 25 = 16,000

New shares = 16,000

New Stock Price = 540,000 / 16,000 = $33.75

e) Investors are possibly pricing in bankruptcy risk due to drastic increase in company's debt.

The EBIT of a firm is INR 15 crores. The firm is currently all
equity financed at a cost of equity capital of 15%. The firm
intends to lever up and change its capital structure by taking on
debt of INR50 crores in perpetuity as it provides some value add to
the firm. If the prevailing tax rate is 20%, what is the value of
this firm before and after the change in capital structure? The
firm is currently efficiently...

The Studio is currently an all-equity firm that has 68,000
shares of stock outstanding with a market price of $36.80 a share.
The current cost of equity is 11.7 percent, and the tax rate is 35
percent. The firm is considering adding $750,000 of debt with a
coupon rate of 5.8 percent to its capital structure. The debt will
be sold at par value. The value of the unleveraged firm is
__________, and the value of the levered firm is...

Toys World is currently an all equity firm that has 1,400,000
shares of stock outstanding with a market price of $54 a share. The
current cost of equity is 10.28 percent and the tax rate is 34
percent. The firm is considering adding $5.8 million of debt with a
coupon rate of 6.2 percent to its capital structure. The debt will
be sold at par value. What is the levered value of the equity?
$77,643,200
$74,518,000
$71,772,000
$67,298,500
$65,530,000

The Studio is currently an all-equity firm that has 68,000
shares of stock outstanding with a market price of $36.80 a share.
The current cost of equity is 11.7 percent, and the tax rate is 35
percent. The firm is considering adding $750,000 of debt with a
coupon rate of 5.8 percent to its capital structure. The debt will
be sold at par value. The value of the unleveraged firm is
__________, and the value of the levered firm is...

Hanover Tech is currently an all equity firm that has 320,000
shares of stock outstanding with amarket price of $19 a share. The
current cost of equity is 15.4%and the tax rate is 34%. The firm is
considering adding $1.2 million of debt with a coupon rate of 8%to
itscapital structure. The debt will be sold at par value. What is
the levered value of the equity?
******Answer is $5,288,000 if you could explain why when
computing you multiple the...

Best Bagels, Inc. (BB) currently has zero debt, an unleveraged
firm. The firm has a total market value of $461,600. Management is
considering recapitalizing by issuing enough debt so that the firm
has a capital structure consisting of 30% debt and 70% equity,
based on a market value at a before tax cost of 7%. Best Bagels
will use the proceeds to repurchase stock at the new equilibrium
market price. Its earnings before interest and taxes (EBIT) are
$100,000, and...

Newell Corporation is currently an all equity firm. Its current
cost of equity is 10.8 percent and the tax rate is 25 percent. The
firm has 450,000 shares of stock outstanding with a market price of
$54 a share. The firm is considering capital restructuring that
allows $4.8 million of debt with a coupon rate of 6.2 percent. The
debt will be sold at par value and the proceeds will be used to
repurchase shares. What is the value per...

Dunkin currently has a capital structure of 60 percent debt and
40 percent equity, but is considering a new product that will be
produced and marketed by a separate division. The new division will
have a capital structure of 80 percent debt and 20 percent equity.
Dunkin has a current beta of 2.1, but is not sure what the beta for
the new division will be. AMX is a firm that produces a product
similar to the product under consideration...

Georgia Growers has a return on assets of 12.6 percent. The
company is currently an all-equity firm but is considering
converting to a debt-equity ratio of .4. The pre-tax cost of debt
is 7.2 percent. Ignore taxes. What will the cost of equity be if
the firm switches to the levered capital structure?

Trojan Ltd is an all-equity firm subject to a 30 percent tax
rate. Its total market value
is initially $3,500,000. There are 175,000 shares outstanding. The
firm announces a
program to issue $1 million worth of bonds at 10 percent interest
and to use the
proceeds to buy back common stock. Assume that there is no change
in costs of
financial distress and that the debt is perpetual.
Required:
a. What is the value of the tax shield that Trojan...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 3 seconds ago

asked 2 minutes ago

asked 2 minutes ago

asked 6 minutes ago

asked 8 minutes ago

asked 8 minutes ago

asked 8 minutes ago

asked 13 minutes ago

asked 15 minutes ago

asked 17 minutes ago

asked 18 minutes ago

asked 22 minutes ago