In: Finance
Coffeez has expected EBIT of $21,300. It has an unlevered cost of capital of 14.2 percent, and debt with both a book and face value of $113,200. The coupon rate of debt is 10.15 percent and the tax rate is 21 percent. What is the value of this company?
Group of answer choices
184,356
176,002
139,555
142,272
154,260
Compute the net operating profit after taxes (NOPAT), using the equation as shown below:
NOPAT = EBIT*(1 – Tax rate)
= $21,300*(1 – 0.21)
= $16,827
Hence, the NOPAT is $16,827.
Compute the value of the company, using the equation as shown below:
Company’s Value = (NOPAT/ Cost of capital) + (Debt value*Tax rate)
= ($16,827/ 14.2%) + ($113,200*21%)
= $118,500 + $23,772
= $142,272
Hence, the value of the company is $142,272.