Lecture6 - GM apv question

Financing side effects 3 15yearregularbondfor40000at14

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

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: ng COGS=50% of sales to get: Year Year 1 2 3 4 5 6 7 . . . + EBIT(1­t) 5,280 5,282 5,612 7,262 7,407 7,555 7,706 . . . +Depr 1,000 1,000 1,000 1,000 ­ ­ ­ . . . =OCF 6,280 6,282 6,612 8,262 7,407 7,555 7,706 . . . ­ ΔNWC (500) (500) (500) (500) ­ ­ ­ . . . ­Capex (1,000) (1,000) (1,000) (1,000) ­ ­ ­ . . . =UCF 4,780 4,782 5,112 6,762 7,407 7,555 7,706 . . . 0.0% 6.9% 32.3% 9.5% 2.0% 2.0% . . . %ΔUCF PVU = 4,780/1.072 + 4,782/1.0722 + 5,112/1.0723 + 6,762/1.0724 + 7,407/1.0725 + (1/1.0725)x7,555/(.072-.02) = $124,747 Chrysler’s management adds $27,674 to Delphi’s all-equity value 13 3. Financing-Side Effects 3. 15­year regular bond for $40,000 at 14% – Flotation costs – Tax shields 10­year govt. sponsored bond for $20,000 at 8% – No flotation costs – Tax shields + subsidy Increase in financial distress costs 14 Regular bond – Flotation Costs Flotation costs (FC) are 2% of the $40,000 raised, and can be amortized straight­line over 15 years FC = 0.02x40,000 = $800 A(1...
View Full Document

Ask a homework question - tutors are online