Académique Documents
Professionnel Documents
Culture Documents
E D U A + = =
E D U
E D
R R R
E D E D
+ =
+ +
Fraction of Firm Value Equity Fraction of Firm Value Debt
Financed by Equity Cost of Capital Financed by Debt Cost of Capital
wacc
E D
r
E D
r r
E D E D
| | | | | | | |
+
| | | |
\ \ \ \
= +
+ +
U E D
E D
E D E D
= +
+ +
Interest Tax Shield Corporate Tax Rate Interest Payments =
Cash Flows to Investors Cash Flows to Investors
(Interest Tax Shield)
with Leverage without Leverage
| | | |
= +
| |
\ \
Page - 2 - of 6
MM Proposition I with Taxes:
The Interest Tax Shield with Permanent Debt:
Market value of debt:
Interest Tax Shield with Permanent Debt (marginal tax rate constant):
Weighted Average Cost of Capital with Taxes:
Effective Tax Advantage of Debt:
Value of the firm with leverage (with personal taxes and permanent debt):
(Interest Tax Shield)
L U
V V PV = +
( )
Interest
(Interest Tax Shield)
c f
c
f f
c
r D
PV
r r
D
= =
=
Market Value of Debt (Future Interest Payments) D PV = =
(Interest Tax Shield) ( Future Interest Payments)
(Future Interest Payments)
c
c
c
PV PV
PV
D
=
=
=
(1 )
wacc E D c
E D
r r r
E D E D
= +
+ +
(1 ) (1 ) (1 ) (1 ) (1 )
1
(1 ) (1 )
i c e c e
i i
= =
L U
V V D
= +
Page - 3 - of 6
Limits to the Tax Benefit of Debt:
Growth and Debt:
Levered firm (tradeoff theory):
Debt Overhang (Equity holders point of view):
Levered firm (Agency Costs and the Tradeoff Theory):
Cum-dividend price:
P
Cum
= Current Dividend + PV (Future Dividends)
Effective Dividend Tax Rate (Equilibrium condition):
(1 )
1 0
(1 ) (1 )
e e i
ex
i i
= = <
Interest Debt EBIT or Debt EBIT /
D D
r r =
(Interest Tax Shield) (Financial Distress Costs)
L U
V V PV PV = +
D
E
NPV D
>
I E
(Interest Tax Shield) (Financial Distress Costs)
(Agency Costs of Debt)+ (Agency Benefits of Debt)
L U
V V PV PV
PV PV
= +
( ) (1 ) (1 )
cum ex g d
P P Div =
( )
*
1
1 1
1 1
d
d g
d
cum ex
g g
P P Div Div Div
| | | |
= = =
| |
| |
\ \
Page - 4 - of 6
Effective dividend tax rate:
Adjustment for Investor Taxes:
Weighted average cost of capital:
Levered value of an investment:
Present value of a growing perpetuity:
PV (growing perpetuity) = C/(r g)
Debt capacity:
Debt capacity - V
L
t
calculated as:
Adjusted present value (APV):
(1 )
wacc E D c
E D
r r r
E D E D
= +
+ +
3 1 2
0 2 3
1 (1 ) (1 )
L
wacc wacc wacc
FCF FCF FCF
V
r r r
= + + +
+ + +
L
L
t t
D d V =
}
Value of in year 2 and beyond
1 1
1
FCF t
L
L t t
t
wacc
FCF V
V
r
+
+ +
+
=
+
(Interest Tax Shield)
L U
V APV V PV = = +
*
1
d g
d
g
| |
=
|
|
\
( ) ( )
( )
*
1 1
1
1
c g
retain
i
(
= (
(
Page - 5 - of 6
Unlevered cost of capital:
Valuing the interest tax shield:
V
L
= VU + PV (interest tax shield)
Flow-to-equity (FTE) method Net borrowing at date t:
Flow-to-equity (FTE) method - Free cash flow to equity:
Exchange ratio:
Option payoffs at expiration:
Put-Call Parity:
Pretax WACC
U E D
E D
r r r
E D E D
= + =
+ +
1
Interest paid in year
D t
t r D
=
1
Net Borrowing at Date
t t
t D D
=
(1 ) (Interest Payments) (Net Borrowing)
c
FCFE FCF = +
Exchange ratio
A
T T
N x T S
N A N
+ | |
= <
|
\
Page - 6 - of 6
Replicating Portfolio in the Binomial Model:
Option Price in the Binomial Model:
Black-Scholes Formula:
Option beta risk of an option: