WACC after restructuring | |||||||
Value of Unlevered firm = | |||||||
EBIT*(1-Tax)/Re(levered) | |||||||
EBIT = | 4865 | ||||||
Tax rate = | 36% | ||||||
Re (unlevered) | 16.70% | ||||||
Value of UnLevered firm = | 18644.31 | ||||||
Value of levered firm = | 22481.91 | ||||||
18644.31+10660*36% | |||||||
Debt to borrow = | 10660 | ||||||
YTM on debt = | 11.75% | ||||||
RE (Levered)= | 16.7%+(16.7%-11.76%)*(10660/(22481.91-10660)*(1-36%) | ||||||
19.56% | |||||||
Answer = | 19.56% |
Get Answers For Free
Most questions answered within 1 hours.