AFM274 Chapter Notes - Chapter 18: Tax Rate, Tax Shield, Future Interest
18 views3 pages
21 May 2019
School
Department
Course
Professor
Get access
Grade+20% off
$8 USD/m$10 USD/m
Billed $96 USD annually
Homework Help
Study Guides
Textbook Solutions
Class Notes
Textbook Notes
Booster Class
40 Verified Answers
Class+
$8 USD/m
Billed $96 USD annually
Homework Help
Study Guides
Textbook Solutions
Class Notes
Textbook Notes
Booster Class
30 Verified Answers
Related Documents
Related Questions
Based on the attached spreadsheet (loosely based on the APV example in class), compute the following with a 34% tax rate:
(a) Firm value according to APV where the present value of the interest tax shield is computed using Pre-tax WACC, not the cost of debt. (10 points)
(b) Firm value according to CCF. (10 points)
The APV and CCF valuations will be identical. Note that depreciation, CAPEX, and change in NWC are all zero.
Interest Paid | $21.60 | $19.10 | $17.80 | $16.70 | $15.80 | ||
Free Cash Flows | |||||||
EBIT | $22.70 | $29.80 | $37.10 | $40.10 | $42.10 | ||
-Taxes | $7.72 | $10.13 | $12.61 | $13.63 | $14.31 | 34% tax r | |
= Unlevered Free Cash Flow | $14.98 | $19.67 | $24.49 | $26.47 | $27.79 | ||
Unlevered Cost of Equity | 13.50% | Pre-tax WACC or Return on Assets | |||||
Cost of Equity | 24.00% | ||||||
Cost of Debt | 9.50% | ||||||
Terminal Growth Rate | 0.00% |