Question

Overnight Publishing Company (OPC) has $3.9 million in excess cash. The firm plans to use this cash either to retire all of its outstanding debt or to repurchase equity. The firm’s debt is held by one institution that is willing to sell it back to OPC for $3.9 million. The institution will not charge OPC any transaction costs. Once OPC becomes an all-equity firm, it will remain unlevered forever. If OPC does not retire the debt, the company will use the $3.9 million in cash to buy back some of its stock on the open market. Repurchasing stock also has no transaction costs. The company will generate $1,440,000 of annual earnings before interest and taxes in perpetuity regardless of its capital structure. The firm immediately pays out all earnings as dividends at the end of each year. OPC is subject to a corporate tax rate of 24 percent and the required rate of return on the firm’s unlevered equity is 13 percent. The personal tax rate on interest income is 30 percent and there are no taxes on equity distribution. Assume there are no bankruptcy costs.

  

a.	What is the value of OPC if it chooses to retire all of its debt and become an unlevered firm? (Do not round intermediate calculations and enter your answer in dollars, not millions of dollars, rounded to the nearest whole number, e.g., 1,234,567.)
b.	What is the value of OPC if it decides to repurchase stock instead of retiring its debt? (Hint: Use the equation for the value of a levered firm with personal tax on interest income from Problem 9 in the textbook.) (Do not round intermediate calculations and enter your answer in dollars, not millions of dollars, rounded to the nearest whole number, e.g., 1,234,567.)
c.	What is the value of OPC if the expected bankruptcy costs have a present value of $825,000? (Do not round intermediate calculations and enter your answer in dollars, not millions of dollars, rounded to the nearest whole number, e.g., 1,234,567.) *Please work on excel*

Answer 1

Case A
EBIT	1440000
Int(1-tax)	0	Tax @30%
EBT	1440000
Taxes@24%	345600
NOPAT	1094400	Net operating profit after tax.
ROI	13%	Require rate of return
Value of Firm before Bankruptcy cost	$       8,418,461.54
Bankruptcy cost	$           825,000.00
Value after bankruptcy cost	$       7,593,461.54
Case B
EBIT	1440000
Int(1-tax)	354900	Tax @30%
EBT	1085100
Taxes@24%	260424	Net operating profit after tax.
NOPAT	824676
		Require rate of return
ROI	13%
Value of Firm before Bankruptcy cost	$       6,343,661.54
Bankruptcy cost	$           825,000.00
Value after bankruptcy cost	$       5,518,661.54

Interest Calculation
3900000	Debt
507000	Interest
152100	Tax
354900
Assuming interest rate as 13% as the same is not provided in Question.