Question

In: Finance

Bruin Industries just issued $320,000 of perpetual 8 percent debt and used the proceeds to repurchase...

Bruin Industries just issued $320,000 of perpetual 8 percent debt and used the proceeds to repurchase stock. The company expects to generate $135,000 of earnings before interest and taxes in perpetuity. The company distributes all its earnings as dividends at the end of each year. The firm’s unlevered cost of capital is 15 percent, and the corporate tax rate is 40 percent.

a.	What is the value of the company as an unlevered firm? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

Value of the company

$

b.	Use the adjusted present value method to calculate the value of the company with leverage. (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

Value of the company

$

c.	What is the required return on the firm’s levered equity? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.)

Required return

%

d.	Use the flow to equity method to calculate the value of the company’s equity. (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

Value of equity

$

Expert Solution

a)

EBIT in pepetuity = $135000

Tax = 0.4 * $135000 = $54000

Net Income = $81000

unlevered cost of capital is 15 percent

Value of the Company (unlevered) = $81000/0.15 = $540000

b) Adjusted present value method to calculate the value of the company with leverage :

Present Value = Debt - After-Tax PV of debt

= $320000 - (1 - 0.4)*(0.08)*$320000/0.08

= $128000

According to APV,

APV = Value of the company (unlevered) + Present Value

=$540000 + $128000 = $668000

c) For the required rate of return on a firm's levered equity can be solved using Modigliani - miller equation:

Required Rate of return = 0.15 + (value of bond / value of equity)*(1 -Tax)*(0.15-0.08)

Value of Equity = $668000 - $320000 = $ 348000

0.15 + (320000/348000)*(1 - 0.4)*(0.07) = 18.862%

d) EBIT = $135000

Interest = 0.08 * 320000 = 25600

Earning before Tax = $109400

Tax = 0.4* $109400 = $43760

NI = $65640 (Cashflow available to equity holders)

Required rate of return for equity = 18.862%

Value of Equity = $65640/0.18862 = $348001.2724

jeff jeffy answered 1 year ago

Bruin Industries just issued $390,000 of perpetual 6.9 percent debt and used the proceeds to repurchase...

Bruin Industries just issued $390,000 of perpetual 6.9 percent debt and used the proceeds to repurchase stock. The company expects to generate $185,000 of earnings before interest and taxes in perpetuity. The company distributes all its earnings as dividends at the end of each year. The firm’s unlevered cost of capital is 11.9 percent and the corporate tax rate is 23 percent. a. What is the value of the company as an unlevered firm? (Do not round intermediate calculations and...

Bruin Industries just issued $340,000 of perpetual 5.9 percent debt and used the proceeds to repurchase...

Bruin Industries just issued $340,000 of perpetual 5.9 percent debt and used the proceeds to repurchase stock. The company expects to generate $155,000 of earnings before interest and taxes in perpetuity. The company distributes all its earnings as dividends at the end of each year. The firm’s unlevered cost of capital is 10.9 percent and the corporate tax rate is 23 percent. a. What is the value of the company as an unlevered firm? (Do not round intermediate calculations...

Bruin Industries just issued $295,000 of perpetual 7 percent debt and used the proceeds to repurchase...

Bruin Industries just issued $295,000 of perpetual 7 percent debt and used the proceeds to repurchase stock. The company expects to generate $130,000 of earnings before interest and taxes in perpetuity. The company distributes all its earnings as dividends at the end of each year. The firm’s unlevered cost of capital is 12 percent, and the corporate tax rate is 40 percent. What is the value of the company as an unlevered firm? (Do not round intermediate calculations and round...

Bruin Industries just issued $415,000 of perpetual 7.4 percent debt and used the proceeds to repurchase...

Bruin Industries just issued $415,000 of perpetual 7.4 percent debt and used the proceeds to repurchase stock. The company expects to generate $200,000 of earnings before interest and taxes in perpetuity. The company distributes all its earnings as dividends at the end of each year. The firm’s unlevered cost of capital is 12.4 percent and the corporate tax rate is 23 percent. a. What is the value of the company as an unlevered firm? (Do not round intermediate calculations...

Lone Star Industries just issued $800 of perpetual 12% debt and used the proceeds to repurchase...

Lone Star Industries just issued $800 of perpetual 12% debt and used the proceeds to repurchase stock. The company expects to generate $185 of earnings before interest and taxes in perpetuity. Lone Star distributes all of its earnings as dividends at the end of each year. The firm’s unlevered cost of capital is 18% and the corporate tax rate is 40%. A.What is the value of Lone Star as an unlevered firm? B.Use the Adjusted Present Value Method to...

The Vaughn Company issued $320,000 of 8% bonds on January 1, 2017. The bonds are due...

The Vaughn Company issued $320,000 of 8% bonds on January 1, 2017. The bonds are due January 1, 2022, with interest payable each July 1 and January 1. The bonds are issued at face value. Prepare Vaughn’s journal entries for (a) the January issuance, (b) the July 1 interest payment, and (c) the December 31 adjusting entry. (If no entry is required, select "No Entry" for the account titles and enter 0 for the amounts. Credit account titles are automatically...

WB Industries has a debt-equity ratio of .8. Its WACC is 9.2 percent, and its cost...

WB Industries has a debt-equity ratio of .8. Its WACC is 9.2 percent, and its cost of debt is 4.9 percent. The corporate tax rate is 35 percent. What is the company's cost of equity capital? 9.21% 10.02% 8.45% 11.67% 14.01%

Weston Industries has a debt-equity ratio of .8. Its WACC is 9.4 percent, and its cost...

Weston Industries has a debt-equity ratio of .8. Its WACC is 9.4 percent, and its cost of debt is 6.3 percent. The corporate tax rate is 25 percent. What is the company’s cost of equity capital, unlevered cost of equity capital, cost of equity be if the debt-equity ratio were 2, 1, and 0?

Sparks Company received proceeds of $634,500 on 10-year, 8% bonds issued on January 1, 2016. The...

Sparks Company received proceeds of $634,500 on 10-year, 8% bonds issued on January 1, 2016. The bonds had a face value of $600,000, pay interest annually on December 31st, and have a call price of 102. Sparks uses the straight-line method of amortization. Sparks Company decided to redeem the bonds on January 1, 2018. What amount of gain or loss would Sparks report on their 2018 income statement? $27,600 gain $15,600 gain $15,600 loss $27,600 loss

Johnson Industries finances its projects with 40 percent debt, 10 percent preferred stock, and 50 percent...

Johnson Industries finances its projects with 40 percent debt, 10 percent preferred stock, and 50 percent common stock. · The company can issue bonds at a yield to maturity of 7.4 percent. · The cost of preferred stock is 9 percent. · The company's common stock currently sells for $32 a share. · The company's dividend has just paid $2.00 a share (D0 = $2.00), and is expected to grow at a constant rate of 7 percent per year. ·...