question archive Here are book- and market-value balance sheets of the United Frypan Company (figures in $ millions): Book-Value Balance Sheet: Net working capital $35; Debt $55 Long-term assets 65 ; Equity 45 Total $100 $100 Market-Value Balance Sheet: Net working capital $35 Debt $55 Long-term assets 170 Equity 150 Total 205 205 Assume that MM's theory holds except for taxes
Subject:BusinessPrice:2.86 Bought3
Here are book- and market-value balance sheets of the United Frypan Company (figures in $ millions):
Book-Value Balance Sheet: Net working capital $35; Debt $55
Long-term assets 65 ; Equity 45
Total $100 $100
Market-Value Balance Sheet: Net working capital $35 Debt $55
Long-term assets 170 Equity 150
Total 205 205
Assume that MM's theory holds except for taxes. There is no growth, and the $55 of debt is expected to be permanent. Assume a 21% corporate tax rate.
a. How much of the firm's market value is accounted for by the debt-generated tax shield? (Enter your answer in million rounded to 2 decimal places.)
b. What is United Frypan's after-tax WACC if rDebt = 7.7% and rEquity = 15.3%? (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.)
c. Now suppose that Congress passes a law that eliminates the deductibility of interest for tax purposes after a grace period of 5 years. What will be the new value of the firm, other things equal? Assume a borrowing rate of 7.7%. (Do not round intermediate calculations. Enter your answer in million rounded to 2 decimal places.)
Step-by-step explanation
a)
Firm's market value is accounted for by the debt-generated tax shield = Debt x Tax rate
Firm's market value is accounted for by the debt-generated tax shield = 55*21%
Firm's market value is accounted for by the debt-generated tax shield = 11.55
b)
United Frypan's after-tax WACC = Weight of Equity x Cost of Equity + Weight of Debt x After Tax Cost of Debt
United Frypan's after-tax WACC = 150/205*15.3% + 55/205*7.7%*(1-21%)
United Frypan's after-tax WACC = 12.83%
c)
New value of the firm = Existing Value of Firm - PV of Interest Tax Shield Lost
New value of the firm = 205 - (55*21%)/(1+7.7%)^5
New value of the firm = 197.03