# fm16 19 - In this example, NOPAT = (\$500,000)(1-0.40) =...

This preview shows page 1. Sign up to view the full content.

Mini Case: 16 - 19 Next, find the WACC. For example, the WACC for w d = 20% is: WACC = w d (1-T) r d + w e r s WACC = 0.2 (1 – 0.4) (8%) + 0.8 (12.9%) WACC = 11.28% Then repeat this for all capital structures under consideration. w d r d r s 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% h. (2) Now calculate the corporate value. Answer: For example the corporate value for w d = 20% is: V = FCF / (WACC-G) G=0, so investment in capital is zero; so FCF = NOPAT = EBIT (1-T).
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: In this example, NOPAT = (\$500,000)(1-0.40) = \$300,000. Using these values, V = \$300,000 / 0.1128 = \$2,659,574. Repeating this for all capital structures gives the following table: w d WACC Corp. Value 0% 12.00% \$2,500,000 20% 11.28% \$2,659,574 30% 11.01% \$2,724,796 40% 11.04% \$2,717,391 50% 11.40% \$2,631,579 As this shows, value is maximized at a capital structure with 30% debt....
View Full Document

## This note was uploaded on 07/13/2011 for the course FIN 4414 taught by Professor Staff during the Spring '08 term at University of Florida.

Ask a homework question - tutors are online