Professional Documents
Culture Documents
Basic Definitions
V = value of firm
FCF = free cash flow
WACC = weighted average cost of
capital
rs and rd are costs of stock and debt
re and wd are percentages of the firm
that are financed with stock and
debt.
14 - 3
FCFt
V
t 1 (1 WACC) t
WACC = wd (1-T) rd + we rs
(Continued…)
14 - 4
(Continued…)
14 - 5
(Continued…)
14 - 8
(Continued…)
14 - 9
(Continued…)
14 - 10
High risk
0 E(EBIT) EBIT
Note that business risk focuses on operating
income, so it ignores financing effects.
14 - 12
(More...)
14 - 14
(More...)
14 - 15
Operating Breakeven
EBITL EBITH
Business risk:
Uncertainty in future EBIT.
Depends on business factors such as
competition, operating leverage, etc.
Financial risk:
Additional business risk concentrated on
common stockholders when financial leverage
is used.
Depends on the amount of debt and preferred
stock financing.
14 - 18
Firm U Firm L
No debt $10,000 of 12% debt
$20,000 in assets $20,000 in assets
40% tax rate 40% tax rate
Firm U Firm L
EBIT $3,000 $3,000
Interest 0 1,200
EBT $3,000 $1,800
Taxes (40%) 1 ,200 720
NI $1,800 $1,080
Continued…
14 - 22
Firm U: Unleveraged
Economy
Bad Avg. Good
Prob. 0.25 0.50 0.25
EBIT $2,000 $3,000 $4,000
Interest 0 0 0
EBT $2,000 $3,000 $4,000
Taxes (40%) 800 1,200 1,600
NI $1,200 $1,800 $2,400
14 - 23
Firm L: Leveraged
Economy
Bad Avg. Good
Prob.* 0.25 0.50 0.25
EBIT* $2,000 $3,000 $4,000
Interest 1,200 1,200 1,200
EBT $ 800 $1,800 $2,800
Taxes (40%) 320 720 1,120
NI $ 480 $1,080 $1,680
*Same as for Firm U.
14 - 24
Profitability Measures:
U L
E(BEP) 15.0% 15.0%
E(ROIC) 9.0% 9.0%
E(ROE) 9.0% 10.8%
Risk Measures:
ROIC 2.12% 2.12%
ROE 2.12% 4.24%
14 - 26
Conclusions
MM theory
Zero taxes
Corporate taxes
Corporate and personal taxes
Trade-off theory
Signaling theory
Debt financing as a managerial
constraint
14 - 30
VL
TD
VU
Debt
0
WACC
rd(1 - T)
Debt/Value
0 20 40 60 80 100 Ratio (%)
14 - 34
(1 - Tc)(1 - Ts)
[
VL = VU + 1 - (1 - Td) ]D.
Tc = corporate tax rate.
Td = personal tax rate on debt income.
Ts = personal tax rate on stock income.
14 - 36
[
VL = VU + 1 - (1 - 0.30) ]
(1 - 0.40)(1 - 0.12)
D
= VU + (1 - 0.75)D
= VU + 0.25D.
Trade-off Theory
Signaling Theory
MM assumed that investors and managers
have the same information.
But, managers often have better
information. Thus, they would:
Sell stock if stock is overvalued.
Sell bonds if stock is undervalued.
Investors understand this, so view new
stock sales as a negative signal.
Implications for managers?
14 - 40
Percent financed
with debt, wd rd
0% -
20% 8.0%
30% 8.5%
40% 10.0%
50% 12.0%
If company recapitalizes, debt would be
issued to repurchase stock.
14 - 44
wd D/S bL rs
0% 0.00 1.000 12.00%
20% 0.25 1.150 12.90%
30% 0.43 1.257 13.54%
40% 0.67 1.400 14.40%
50% 1.00 1.600 15.60%
14 - 47
WACC = wd (1-T) rd + we rs
WACC = 0.2 (1 – 0.4) (8%) + 0.8 (12.9%)
WACC = 11.28%
wd rd rs WACC
0% 0.0% 12.00% 12.00%
20% 8.0% 12.90% 11.28%
30% 8.5% 13.54% 11.01%
40% 10.0% 14.40% 11.04%
50% 12.0% 15.60% 11.40%
14 - 49
V = FCF / (WACC-g)
g=0, so investment in capital is zero;
so FCF = NOPAT = EBIT (1-T).
NOPAT = ($500,000)(1-0.40) = $300,000.
Wealth of Shareholders
P = S + (D – D0)
n0
P = $2,127,660 + ($531,915 – 0)
100,000
P = $26.596 per share.
14 - 58
# Repurchased = (D - D0) / P
# Rep. = ($531,915 – 0) / $26.596
= 20,000.
# Remaining = n = S / P
n = $2,127,660 / $26.596
= 80,000.
14 - 59
# shares # shares
wd P Repurch. Remaining
0% $25.00 0 100,000
20% $26.60 20,000 80,000
30% $27.25 30,000 70,000
40% $27.17 40,000 60,000
50% $26.32 50,000 50,000
14 - 60