Question

In: Finance

DIY has EBIT of $4 million per year forever. Its cost of equity is 12% and...

DIY has EBIT of $4 million per year forever. Its cost of equity is 12% and tax rate is 40%. There are 1.2 million shares outstanding. It also has $8 million (face value) perpetual debt which pays annual coupon of 5%, and is trading at 125% of the face value. DIY wants to borrow new perpetual debt of $2 million at current cost of debt to buy back its common stocks. Due to this new debt, there will be present value of bankruptcy cost of $300,000.

1.Calculate the equity value, firm value, stock price, debt equity ratio, and EPS under the current capital structure.

2.Calculate the equity value, firm value, stock price, debt equity ratio, and EPS under the new capital structure.

3.What is the breakeven EBIT of the two capital structures?

Solutions

Expert Solution

Income Statement of DIY

Particulars Amount under Current Capital Structure Amount under NewCapital Structure
Earnings Before Interest & Tax (EBIT) 4,000,000 4,000,000

Less: 5% Interest on Current Debt (8,000,000)

Less: 5% Interest on New Debt (2,000,000)

(400,000)

----

(400,000)

(100,000)

Earnings Before Tax (EBT) 3,600,000 3,500,000
Less: Tax @ 40% (1,440,000) (1,400,000)
Earnings After Tax (EAT) 2,160,000 2,100,000

Calculation of equity value, firm value, stock price, debt equity ratio, and EPS under the current capital structure and new capital structure

Particulars Under Current Capital Structure Under New Capital Structure

Equity Value

=18,000,000

=17,500,000

Firm Value

Firm Value = Equity Value + Debt Value

= 18,000,000 + 8,000,000

= 26,000,000

= 17,500,000 + (8,000,000 + 2,000,000)

= 27,500,000

Stock Price

= 15

= 14.58

Debt-Equity Ratio

= 0.44

= 0.57

EPS (Earning per Share)

= 1.8

= 1.75

Calculation of Breakeven EBIT under the current capital structure and new capital structure

Particulars Under Current Capital Structure Under New Capital Structure

Breakeven EBIT

Breakeven EBIT is that level of EBIT at which EPS is Zero (0).

EBIT= 400,000

EBIT= 400,000


Related Solutions

DIY has EBIT of $4 million per year forever. Its cost of equity is 12% and...
DIY has EBIT of $4 million per year forever. Its cost of equity is 12% and tax rate is 40%. There are 1.2 million shares outstanding. It also has $8 million (face value) perpetual debt which pays annual coupon of 5%, and is trading at 125% of the face value. DIY wants to borrow new perpetual debt of $2 million at current cost of debt to buy back its common stocks. Due to this new debt, there will be present...
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. 1. 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...
Rekall has an EBIT of $250,000 per year forecast in perpetuity. Its cost of equity is...
Rekall has an EBIT of $250,000 per year forecast in perpetuity. Its cost of equity is 14% and Rekall’s tax rate is 30%. Rekall has debt with a value of $500,000. Rekall is in financial distress. Analysts estimate that Rekall’s indirect costs of distress are 6% and the direct costs of distress are 20% of its value without distress. What are Rekall’s total distress costs? a. $ 214,000 b. $ 325,000 c. $ 364,000 d. $ 455,000 e. $1,400,000
Young Corporation has an expected EBIT of $19,750 every year forever. The company currently has no...
Young Corporation has an expected EBIT of $19,750 every year forever. The company currently has no debt, and its cost of equity is 15 percent. a) What is the current value of the company? b) Suppose that the company can borrow at 10 percent. If the corporate tax rate is 35 percent what will the value of the firm be if the company takes on debt equal to 50 percent of its unlevered value? c) Calculate the cost of equity,...
Stevenson's Bakery is an all-equity firm that has projected perpetual EBIT of $198,000 per year. The...
Stevenson's Bakery is an all-equity firm that has projected perpetual EBIT of $198,000 per year. The cost of equity is 14.1 percent and the tax rate is 34 percent. The firm can borrow perpetual debt at 5.8 percent. Currently, the firm is considering converting to a debt–equity ratio of 1.08. What is the firm's levered value?
Meyer & Co. expects its EBIT to be $97,000 every year forever. The firm can borrow...
Meyer & Co. expects its EBIT to be $97,000 every year forever. The firm can borrow at 8 percent. The company currently has no debt, and its cost of equity is 13 percent and the tax rate is 24 percent. The company borrows $195,000 and uses the proceeds to repurchase shares.    a. What is the cost of equity after recapitalization? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.)...
Maria & Co. expects its EBIT to be $80,000 every year forever. The firm can borrow...
Maria & Co. expects its EBIT to be $80,000 every year forever. The firm can borrow at 14%. The firm currently has no debt, and the cost of the unlevered firm is 25%. If the tax rate is 35%, what is the value of the firm? What will the value be if the firm borrows $50,000 and uses the proceeds to repurchase shares? In the previous problem, what is the cost of equity after recapitalization? What is the WACC?
Bruce & Co. expects its EBIT to be $75,000 every year forever. The company can borrow...
Bruce & Co. expects its EBIT to be $75,000 every year forever. The company can borrow at 10 percent. The company currently has no debt, its cost of equity is 14 percent, and the tax rate is 35 percent. The company borrows $152,000 and uses the proceeds to repurchase shares. What is the cost of equity after recapitalization? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.)      Cost of...
Bruce & Co. expects its EBIT to be $100,000 every year forever. The firm can borrow...
Bruce & Co. expects its EBIT to be $100,000 every year forever. The firm can borrow at 11 percent. Bruce currently has no debt, and its cost of equity is 18 percent. The tax rate is 31 percent. Bruce will borrow $61,000 and use the proceeds to repurchase shares. What will the WACC be after recapitalization 16.30 percent 16.87 percent 17.15 percent 18.29 percent
A firm has Sh. 4 million of 7.5 % interest rate debt. Its expected EBIT is...
A firm has Sh. 4 million of 7.5 % interest rate debt. Its expected EBIT is Sh. 0.9 million and its cost of equity is 10 %. All assumptions of the Net Income theory apply. Required: a) Calculate the value of the firm using the Net Income approach b) Calculate the cost of capital for the firm the Net Income approach c) Estimate the value of the firm and the cost of capital if the amount of debt is changed...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT