Question

Steinberg Corporation and Dietrich Corporation are identical firms except that Dietrich is more levered. Both companies will remain in business for one more year. The companies' economists agree that the probability of the continuation of the current expansion is 80 percent for the next year and the probability of a recession is 20 percent. If the expansion continues, each firm will generate earnings before interest and taxes (EBIT) of $2.9 million. If a recession occurs, each firm will generate earnings before interest and taxes (EBIT) of $1.3 million. Steinberg's debt obligation requires the firm to pay $920,000 at the end of the year. Dietrich's debt obligation requires the firm to pay $1.4 million at the end of the year. Neither firm pays taxes. Assume a discount rate of 15 percent.

  

a-1.	What is the value today of Steinberg's debt and equity? (Do not round intermediate calculations and enter your answers in dollars, not millions of dollars, rounded to 2 decimal places, e.g., 1,234,567.)
a-2.	What is the value today of Dietrich's debt and equity? (Do not round intermediate calculations and enter your answers in dollars, not millions of dollars, rounded to 2 decimal places, e.g., 1,234,567.)
b.	Steinberg’s CEO recently stated that Steinberg’s value should be higher than Dietrich’s because the firm has less debt and therefore less bankruptcy risk. Do you agree or disagree with this statement?

       
       

Answer 1

Answer:

1 a)

Market Value of Equity
	Probability (a)	EBIT (b)	Debt Obligation (c)	d =b-c	e = a*d
Expansion	0.8	$2,900,000.00	$920,000.00	$1,980,000.00	$1,584,000.00
Recession	0.2	$1,300,000.00	$920,000.00	$380,000.00	$76,000.00
Value of Equity	$1,660,000.00

Market Value of Debt
	Probability (a)	Debt Obligation (b)	c =a*b
Expansion	0.8	$              920,000.00	$             736,000.00
Recession	0.2	$              920,000.00	$             184,000.00
Total	$920,000.00

Value of debt = 920,000 / (1+0.15) = $800,000

Value of firm = Value of Debt + Value of Equity

Steinberg Value of firm = $1,660,000 + $800,000 = $2,460,000

1 b)

Market Value of Equity
	Probability (a)	EBIT (b)	Debt Obligation (c)	d =b-c	e = a*d
Expansion	0.8	$2,900,000.00	$1,400,000.00	$1,500,000.00	$1,200,000.00
Recession	0.2	$1,300,000.00	$1,300,000.00	$0.00	$0.00
Value of Equity	$1,200,000.00

Market Value of Debt
	Probability (a)	Debt Obligation (b)	c =a*b
Expansion	0.8	$1,400,000.00	$1,120,000.00
Recession	0.2	$1,300,000.00	$260,000.00
Total	$1,380,000.00

Value of debt = 1380000 / (1+0.15) = $1,200,000

Value of firm = Value of Debt + Value of Equity

Dietrich's Value of firm = $1,200,000 + $1,200,000 = $2,400,000

2. Steinberg’s value is higher than Dietrich’s because the firm has less debt and therefore less bankruptcy risk. I agree with this statement given by Steinberg’s CEO.