Questionn 2 part A
A) MARKET CAPITALISATION 700000*35
24,500,000.00
B) TOTAL MARKET VALUE = MKT VALUE OF EQUITY+ MKT VALUE OF DEBT
2500000+24500000
27,000,000.00
c)
After tax cost of debt 9%*(1-0.28)
6%
Cost of equity 14%
type of finance Value Cost Weighted cot
Equity 24,500,000.00 14.00% 12.70%
Debt 2,500,000.00 6.48% 0.60%
27,000,000.00 WACC 13.30%
D)
After tax cost of debt 11.5%*(1-0.28)
8.28%
Cost of equity 17.30%
type of finance Value Cost Weighted cot
Equity 50% 8.28% 4.14%
Debt 50% 17.30% 8.65%
1.00 WACC 12.79%
e)
since all equity are paid as dividends g=0
Po D1/ke
EBIT 3,600,000.00
Interest(0.09*2500000) (225,000.00)
profit before tax 3,375,000.00
tax (945,000.00)
profit for the year 2,655,000.00
Eps= profit for the year/no of shares
3.79
Po= D1/ke
, 3.79/.1279
29.63
Questionn 2 part B
FV 2,000.00
P/YR 1.00
*P/YR 6.00
1/YR 11.00
PMT 240.00
PV 2,084.61
After tax cost of debt 10% 12%
fv 2,000.00 2,000.00
0.564 0.51
Present value 1,128.00 1,014.00
pmt 240.00 240.00
4.3550 4.11
1,045.20 986.64
2,173.20 2,000.64
NPV 173.20 0.64
(173.20/(172.02-
10.00 0.64))*(10-12)
7.98