Calculate cost of equity and market value of a firm for the following data: Earnings before interest and taxes = Rs.435000/- Total capital (Book value) = Rs.3500000 Borrowed at 10% WACC = 12%
-
29-09-2020 - |
Question
Calculate cost of equity and market value of a firm for the following data: Earnings before interest and taxes = Rs.435000/- Total capital (Book value) = Rs.3500000 Borrowed at 10% WACC = 12%
Solution
The solution is as follows −
Debt ratio | Equity | Debt | Cost of debt | WACC | Interest Expenses (I) | Market value of a company (V) | Market value of Equity (E) | Net operating income (EBIT – I) | Cost of equity (Ke) |
---|---|---|---|---|---|---|---|---|---|
0.00 | 3500000 | 0 | 10% | 11.5% | 0 | 3625000 | 362500 | 3625000 | 10% |
0.20 | 2800000 | 700000 | 10% | 11.5% | 70000 | 3625000 | 292500 | 3555000 | 8.07% |
0.45 | 1925000 | 1575000 | 10% | 11.5% | 157500 | 3625000 | 205000 | 3467500 | 5.65% |
0.70 | 2450000 | 2450000 | 10% | 11.5% | 245000 | 3625000 | 117500 | 3380000 | 3.24% |
1.00 | 0 | 3500000 | 10% | 11.5% | 350000 | 3625000 | 12500 | 3275000 | 0.35% |
Equity = book value * (1-debt ratio)
Debt = book value * debt ratio
Interest (I) = debt * cost of borrowed
Market value of a company (V) = EBIT/WACC
Market value of equity (E) = V – I
Cost of equity = E/V
Advertisements
Not affiliated with Tutorialspoint