In: Finance
Now imagine that Tiger Pros is 60% financed with equity and 40% financed with debt. Cost of equity is 16.5% and after-tax cost of debt is 11%. It has the same perpetual EBIT of $500 a year but has a $120 perpetual interest expense. The firm is subject to a 21% tax rate. What is the market value of Tiger Pros?
WACC = 0.60(0.165) + 0.40(0.11)
WACC = 14.30%
Net Profit per year = (1 - 0.21)(500 - 120)
Net Profit = $300.20
Market value of firm = 300.20/0.1430
Market Value of firm = $2,099.30