Question

A private firm has equity of 4000 and debt of 1000 (book values) and a FCFF...

A private firm has equity of 4000 and debt of 1000 (book values) and a FCFF of 100. The risk premium is 6%, the risk-free rate 3% and the corporate tax rate 30%. Cost of debt is 4% and the expected growth rate of FCFF is 2% forever. The firm operates in a sector with an unlevered beta of 0.5. Assume that the book and market values of debt are the same. Find the “market” value of equity that produces consistency in the D/E ratio, beta levered, and the WACC.

Homework Answers

Answer #1

Debt = 1000

Market value = Book Value Equity = 4000

Book Value D/E = 1/4 = 0.25

Weight of Debt (Wd) = 1000 / 5000 = 0.20

Weight of equity (We) = 4000 / 5000 = 0.80

Beta levered = Beta unlevered * (1 + (1-t) * D/E

= 0.50 * (1+ (1-0.30)*0.25

= 0.2125

Cost of equity = Risk free return + beta * Market risk premium

= 3% + 0.2125 * 6%

= 4.275%

After tax Cost of debt = 4% * (1-0.30) = 2.8%

WACC = Weight of equity * Cost of equity + Weight of debt * cost of debt

= 0.80 * 4.275 + 0.20 * 2.8

= 3.98 %

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
Krisko Industries generated FCFF of $430,000 last year. The firm is expected to grow at a...
Krisko Industries generated FCFF of $430,000 last year. The firm is expected to grow at a rate of 15% for the next two years. After this high growth period, the firm is expected to grow at a rate of 6% for the forseeable future. The following data applies to Krisko: Market value of debt = $3,000,000 Book value of debt = $2,800,000 Pre-tax cost of debt = 6% Bingo's beta = 1.4 Risk-free rate - 3% Market risk premium =...
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...
Luna Corporation has a beta of 1.5, £10 billion in equity, and £5 billion in debt...
Luna Corporation has a beta of 1.5, £10 billion in equity, and £5 billion in debt with an interest rate of 4%. Assume a risk-free rate of 0.5% and a market risk premium of 6%. Calculate the WACC without tax. Queen Corporation has a debt-to-equity ratio of 1.8. If it had no debt, its cost of equity would be 16%. Its current cost of debt is 10%. What is the cost of equity for the firm if the corporate tax...
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...
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...
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...
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?...
Given the following information, calculate the company’s WACC. Market Cap 3,200 BV of Equity 1,800 BV...
Given the following information, calculate the company’s WACC. Market Cap 3,200 BV of Equity 1,800 BV of Debt 1,200 MV of Debt 950 Cost of Debt 8.50% Unlevered beta 1.28 Levered beta 1.50 Equity risk premium 6.50% Risk free rate 2.50% Tax rate 25%
Firm Why has a capital structure based on market values of 40 percent debt and the...
Firm Why has a capital structure based on market values of 40 percent debt and the rest common equity. You know that the coupon rate on the debt is 8 percent and the yield to maturity on the debt is 9.3 percent. You also know that the common equity beta is 1.54, the market risk premium is 5.5 percent and the risk-free rate is 2 percent, and the tax rate is 40 percent. Find Firm Why's WACC. Input your answer...
US Robotics Inc. has a current capital structure of 30% debt and 70% equity. Its current...
US Robotics Inc. has a current capital structure of 30% debt and 70% equity. Its current before-tax cost of debt is 6%, and its tax rate is 25%. It currently has a levered beta of 1.10. The risk-free rate is 3%, and the risk premium on the market is 7.5%. US Robotics Inc. is considering changing its capital structure to 60% debt and 40% equity. Increasing the firm’s level of debt will cause its before-tax cost of debt to increase...