Question

In: Finance

North Star is trying to determine its optimal capital structure, which now consists of only common...

North Star is trying to determine its optimal capital structure, which now consists of only common equity. The firm will add debt to its capital structure if it minimizes its WACC, but the firm has no plans to use preferred stock in its capital structure. In addition, the firm’s size will remain the same, so funds obtained from debt issued will be used to repurchase stock. The percentage of shares repurchased will be equal to the percentage of debt added to the firm’s capital structure. (In other words, if the firm’s debt-to-capital ratio increases from 0 to 25%, then 25% of the shares outstanding will be repurchased.) North Star is a small firm with average sales of $25 million or less during the past 3 years, so it is exempt from the interest deduction limitation.

Its treasury staff has consulted with investment bankers. On the basis of those discussions, the staff has created the following table showing the firm’s debt cost at different debt levels:

Debt-to-Capital Ratio

(Wd)

Equity-to-Capital Ratio

(Wc)

Debt-to-Equity Ratio

(D/E)  

Bond Rating

Before-Tax Cost of Debt

(rd)

0.00 1.00 0.0000 AA 5.0%
0.25 0.75 0.3333 A 6.0
0.50 0.50 1.0000 BBB 8.3
0.75 0.25 3.0000 BB 11.0

The firm has total capital of $5 million and 200,000 shares of common stock outstanding. Its EBIT is $500,000 and will not change if debt, at any of the levels shown in the preceding table, is added to the firm’s capital structure. North Star uses the CAPM to estimate its cost of common equity, . It estimates that the risk-free rate is 3.5%, the market risk premium is 4.5%, and its tax rate is 25%. North Star’s current beta, which is because it has no debt, is 1.25.

1) A. Calculate the firm’s net income for each of the capital structures shown in the preceding table.

(Wd) (Wc) (rd) EBIT NI

0.00 1.00 5.0% 500,000   

0.25 0.75 6.0 500,000   

0.50 0.50 8.3 500,000   

0.75 0.25 11.0 500,000   

B. Calculate the firm’s EPS for each of the capital structures shown in the preceding table.

(Wd) (Wc) (rd) EBIT EPS

0.00 1.00 5.0% 500,000   

0.25 0.75 6.0 500,000   

0.50 0.50 8.3 500,000   

0.75 0.25 11.0 500,000   

Note: enter results with two decimal places

C) Calculate the after-tax cost of debt for each of the capital structures shown in the preceding table.

(Wd) (Wc) (D/E) (rd)    (rd)(1-T)

0.00 1.00 0.0000 5.0%    %

0.25 0.75 0.3333 6.0   

0.50 0.50 1.0000 8.3   

0.75 0.25 3.0000 11.0   

Note: enter results with two decimal places

D) Calculate the beta for each of the capital structures shown in the preceding table.

(Wd) (Wc) (D/E) (rd) bL

0.00 1.00 0.0000 5.0%   

0.25 0.75 0.3333 6.0   

0.50 0.50 1.0000 8.3   

0.75 0.25 3.0000 11.0   

Note: enter results with four (4) decimal places

2) At what capital structure is EPS maximized, and what is the firm’s EPS at this capital structure?

a) EPS is maximized at a capital structure consisting of:

debt =  % and equity =  %.

b) At that capital structure, the firm’s EPS = $  .

Solutions

Expert Solution

pg 1

pg 2

pg 3

pg 4


Related Solutions

North Star is trying to determine its optimal capital structure, which now consists of only common...
North Star is trying to determine its optimal capital structure, which now consists of only common equity. The firm will add debt to its capital structure if it minimizes its WACC, but the firm has no plans to use preferred stock in its capital structure. In addition, the firm’s size will remain the same, so funds obtained from debt issued will be used to repurchase stock. The percentage of shares repurchased will be equal to the percentage of debt added...
Aaron Athletics is trying to determine its optimal capital structure. The company’s capital structure consists of...
Aaron Athletics is trying to determine its optimal capital structure. The company’s capital structure consists of debt and common stock. In order to estimate the cost of debt, the company has produced the following table: Debt-to-total-             Equity-to-total-              Debt-to-equity           Bond       B-T cost assets ratio (wd)          assets ratio (wc)               ratio (D/E)                rating      of debt                                                                                                                                                0.10                            0.90                      0.10/0.90 = 0.11         AA      7.0% 0.20                            0.80                      0.20/0.80 = 0.25           A        7.2 0.30                            0.70                      0.30/0.70...
Flashtronics is trying to determine its optimal capital structure. The company’s capital structure consists of debt...
Flashtronics is trying to determine its optimal capital structure. The company’s capital structure consists of debt and common stock.  In order to estimate the cost of debt, the company has produced the following table: Debt-to-total-              Equity-to-total-               Debt-to-equity           Bond      B-T cost assets ratio (wd)           assets ratio (wc)               ratio (D/E)                rating      of debt                                                                                                                                               0.10                            0.90                      0.10/0.90 = 0.11         AA              6.0% 0.20                            0.80                      0.20/0.80 = 0.25           A               6.6 0.30                            0.70                      0.30/0.70 = 0.43           A               7.3 0.40                            0.60                      0.40/0.60 = 0.67          BB              7.9 0.50                            0.50                      0.50/0.50 = 1.00           B               8.7 The company’s tax rate is 35 percent. The company currently has a D/E ratio of 20% and uses the CAPM to estimate...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 70% common equity and 30%...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 70% common equity and 30% debt, and its tax rate is 40%. Olsen must raise additional capital to fund its upcoming expansion. The firm will have $3 million of retained earnings with a cost of rs = 12%. New common stock in an amount up to $10 million would have a cost of re = 16%. Furthermore, Olsen can raise up to $4 million of debt at an interest...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 65% common equity and 35%...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 65% common equity and 35% debt, and its tax rate is 40%. Olsen must raise additional capital to fund its upcoming expansion. The firm will have $1 million of retained earnings with a cost of rs = 12%. New common stock in an amount up to $6 million would have a cost of re = 13.0%. Furthermore, Olsen can raise up to $4 million of debt at an interest...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 70% common equity and 30%...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 70% common equity and 30% debt, and its tax rate is 40%. Olsen must raise additional capital to fund its upcoming expansion. The firm will have $4 million of retained earnings with a cost of rs = 10%. New common stock in an amount up to $7 million would have a cost of re = 11.5%. Furthermore, Olsen can raise up to $3 million of debt at an interest...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 55% common equity and 45%...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 55% common equity and 45% debt, and its tax rate is 40%. Olsen must raise additional capital to funds its upcoming expansion. The firm will have $4 million of retained earnings with a cost of rs = 11%. New common stock in an amount up to $8 million would have a cost of re = 12.5%. Furthermore, Olsen can raise up to $4 million of debt at an interest...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 70% common equity and 30%...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 70% common equity and 30% debt, and its tax rate is 40%. Olsen must raise additional capital to fund its upcoming expansion. The firm will have $1 million of retained earnings with a cost of rs = 13%. New common stock in an amount up to $9 million would have a cost of re = 16%. Furthermore, Olsen can raise up to $3 million of debt at an interest...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 40% common equity and 60%...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 40% common equity and 60% debt, and its tax rate is 25%. Olsen must raise additional capital to fund its upcoming expansion. The firm will have $1 million of retained earnings with a cost of rs = 12%. New common stock in an amount up to $7 million would have a cost of re = 13.5%. Furthermore, Olsen can raise up to $4 million of debt at an interest...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 60% common equity and 40%...
Olsen Outfitters Inc. believes that its optimal capital structure consists of 60% common equity and 40% debt, and its tax rate is 40%. Olsen must raise additional capital to fund its upcoming expansion. The firm will have $3 million of retained earnings with a cost of rs = 12%. New common stock in an amount up to $9 million would have a cost of re = 15.0%. Furthermore, Olsen can raise up to $4 million of debt at an interest...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT