In: Finance
Unlevered Firm Levered Firm
EBIT $5000 $5000
Interest 0 480
EBT 5000 4520
Taxes (.35) 1750 1582
Net Income 3250 2938
c. Calculate the cost of equity and the WACC for the levered firm
Value of the unlevered Firm = Earning after tax / Kul = 3250/13% = $25,000
Substitute equity with $8000 debt. Remaining Equity = 25000-8000 = $17000
RL = RUL +(Debt/Equity)(1-t)(RUL-RD)
RL = 13% + ($8000/17000)(1-0.35)(13%-6%)
= 13% + 2.14%
= 15.14%
WACC of the Firm = Cost of Equity(Levered) x We + Cost of Debt x(1-t)x Wd
= 15.14% x $17000/25000 + 6% x (1-0.35) x $8000/25000
= 10.2952% + 1.248%
= 11.5432% i.e. 11.54%