Effective tax (𝜏𝑑 −𝜏𝑔 )
Net Debt = Debt – Cash
dividend rate 𝜏𝑑∗ = Debt
of clientele (1−𝜏𝑔 )
Capacity
𝐷𝑡 = 𝑑 ∗ 𝑉𝑡𝐿
WACC Discount unlevered FCF with rwacc Project
𝐿
𝐹𝐶𝐹𝑡+1 +𝑉𝑡+1
method
(based on net debt) value at t 𝑉𝑡𝐿 = (1+𝑟𝑤𝑎𝑐𝑐 )
Vu=FCF discounted with ru
FTE FCFE = FCF – (1-τc)Interest + 𝛥Debt capacity
APV Method VL=VU + PV(interest tax shield) Method
discounted with ru
Discount PV(FCFE) with re
Profit Call Profit Call
Long max{S-K,0} – C0 Short -max{S-K,0} + C0
Profit Put Profit Put
Long max{K-S,0} – P0 Short -max{K-S,0} + P0
Put-call
parity S+P = C+K Debt parity PV(D) – P
Binomial
Option 𝛥=
𝐶𝑢 −𝐶 𝑑
; 𝐵=
𝐶𝑑 −𝛥𝑆𝑑
; C=𝛥S+B 𝐶 = 𝑆 ∗ 𝑁(𝑑1 ) − 𝑃𝑉(𝐾) ∗ 𝑁(𝑑2 )
Pricing 𝑆𝑢 −𝑆𝑑 1+𝑟𝑓 ln (
𝑆
)
Black- 𝜎√𝑇
𝑃𝑉(𝐾)
Scholes 𝑑1 = 𝜎√𝑇
+ 2
Black- model
Scholes for 𝑃 = −𝑆 ∗ 𝑁(−𝑑1 ) + 𝑃𝑉(𝐾) ∗ 𝑁(−𝑑2 ) (Call) 𝑑2 = 𝑑1 − 𝜎√𝑇
put options
N(…) = cumulative normal density function
Net stock S* = S – PV(Div) = ‘Net’ stock price [or] Replicating 𝛥 = 𝑁(𝑑1 ) and 𝐵 = −𝑃𝑉(𝐾) ∗ 𝑁(𝑑2 ) [put]
price Portfolio
S* = S/(1+q)T with q the dividend yield 𝛥 = −𝑁(−𝑑1 ) and 𝐵 = 𝑃𝑉(𝐾) ∗ 𝑁(−𝑑2 ) [call]
SΔ B 𝑆 Equity 𝐷
Option Beta 𝛽𝐶 = 𝛽 + 𝛽 = Δ𝛽𝑆 Beta 𝛽𝐸 = Δ (1 + ) 𝛽𝑈
𝑆Δ+𝐵 𝑆 𝑆Δ+𝐵 𝐵 𝐶 𝐸
𝐴 𝐸
Unlever-ed 𝛽𝐸 𝛽𝐷 = 𝛽 − 𝐷 𝛽𝐸
𝛽𝑈 = Debt Beta 𝐷 𝑈
Beta
Δ(1 + 𝐷/𝐸)
Cash conver- CCC = Inventory days + Accounts Bench
𝑁𝑃𝑉 1−Δ
sion cycle
mark NPV >
receivable days – Accounts payable days return 𝐼 Δ
Covered 1+𝑟 𝑥
Exchange
interest rate 𝐹 = 𝑆 1+𝑟$ ratio 𝑁𝑇
Parity €
𝑃(𝐿𝑜𝑠𝑠 𝑎𝑡 𝑡)∗𝐸(𝑃𝑎𝑦𝑚𝑒𝑛𝑡 𝑖𝑛 𝑐𝑎𝑠𝑒 𝑜𝑓 𝑙𝑜𝑠𝑠) 𝑃 𝑆
AFIP ∑ Stock swap
NPV>0
Exchange ratio < 𝑃𝑇 (1 + 𝑇)
(1+𝑟𝐿 ) 𝐴
𝑆 𝐾
Garman- 𝐶 = (1+𝑟 )𝑇 ∗ 𝑁(𝑑1 ) − (1+𝑟 )𝑇 ∗ Mortgages Δ𝐷𝐸 ∗𝐸
Kohlhagen 𝐸𝑈𝑅 𝑈𝑆𝐷 to sell
𝐴𝑚𝑜𝑢𝑛𝑡 = Δ𝐷
model 𝐴,𝑓𝑜𝑟 𝑠𝑜𝑙𝑑 𝑎𝑚𝑜𝑢𝑛𝑡
𝑁(𝑑2 )
𝑑𝑃 𝐷 𝑑𝑃 𝐷
Security price = −𝑃 1+𝑟 ; = − 1+𝑟 𝑑𝑟 Duration 𝐴 𝐿
𝑑𝑟 𝑃 𝐷𝐸 = 𝐷𝐴−𝐷 = 𝐷 − 𝐷
sensitivity of Equity 𝐴−𝐿 𝐴 𝐴−𝐿 𝐿
SV Ondernemingsfinanciering & Vermogensmarkten – Rick Titulaer – 8-6-2022
,Lecture 1 + 2 – Intro (Recap) and CH14 (Perfect Market)
All equity project
Suppose a project has 50% to pay 1400 and 50% to pay 900, at costs 800
Expected cash flow = E(CF) = 0.5*1400 + 0.5*900 = 1150
rf is 0.05, Risk premium is 0.10 → rwacc = 0.15
NPV = -I0 + E(CF)/rwacc = -800 + 1150/1.15 = 200 (is 20% of 800)
Using leverage
• If a project is financed partly with debt and partly with equity, we call the equity levered
• The possible returns of levered equity vary more than those of unlevered equity
Levered vs unlevered
• E(Unlevered) = 15% E(Levered)=25%
• Since rf = 0.05, the levered equity requires a double as high risk premium
→ Even though there is still no chance on default!
• WACC does not change under different financing packages
o As debt (which is cheaper than equity) is acquired, cost of equity rises
• No NPV is created by choosing financing package
MM Proposition 1: A (=VU) EU A (=VL) EL
E U = 𝐕 𝐔 = 𝐕 𝐋 = EL + D D
• EU = 𝐕𝐔 since there is no debt, equity equal to the firm value
• 𝐕𝐔 = 𝐕𝐋 no NPV is gained through financing
• 𝐕𝐋 = EL + D the value of the firm is the right side of the balance sheet
• Under perfect capital markets, the unlevered value = the levered value
Leveraged recapitalization
• Using debt to pay dividend to equityholders
• Using debt to buy shares
→ Create debt from equity
→ Recapitalization = changing the capital structure
Example leveraged recapitalization: financing does not affect assets
Assets 200 Equity 200 Cash 80 Debt 80 Cash 0 Debt 80
Assets 200 Equity 200 Assets 200 Equity 120
SV Ondernemingsfinanciering & Vermogensmarkten – Rick Titulaer – 8-6-2022
, 𝑫 𝐸 𝐷
MM2: 𝒓𝑬 = 𝒓𝑼 + (𝒓𝑼 − 𝒓𝑫 ) 𝑬 𝑟 + 𝐸+𝐷 𝑟𝐷 = 𝑟𝑈
𝐸+𝐷 𝐸
rE = market value on levered equity
rU = return on unlevered equity
rD= market value on debt
The cost of levered
MM2 implies there is a linear relation-
ship between rE and the D/E ratio →
Cost of capital budgeting
rU=rA
• Unlevered:
the return of an unlevered company is the return of its assets. (Assets=Liability)
• Levered:
no change in asset free cashflows, so rU is still equal to rA → rE adjusts itself via D/E
Risky debt
Not in all situation, the debtholders (bank) can be repaid with 100%
If the projects is financed by 900 debt, the company cannot repay 945 in the worst scenario.
In that case, the company will default
The bank will require a higher rD → and MM2 still holds
Equity issue and dilution
Dilution: will the profit per share drop when new shares are sold?
Emission → More capital → Projects with positive NPV can be bought
→ Reflected in share price → Current shareholders don’t suffer a loss
SV Ondernemingsfinanciering & Vermogensmarkten – Rick Titulaer – 8-6-2022
Dutch corporate tax (vpb)
• Debt is tax free
• Double taxation is avoided (deelnemingsvrijstelling)
o Attractive for foreign countries
o Dochter: De winst van de deelneming is onbelast,
Moeder: Winst uit deelneming is onbelast
Why use debt, example:
• EBIT = 2500, tax rate = 35%
1) Leverage: 430 interest expenses
430 to debtholders
725 Tax (1776 Total to D+E)
1346 to equityholders
2) No leverage: no interest expenses. 875
0 to debtholders
875 Tax (1625 Total to D+E)
1625 to equity holders
Tax shield
• Arises when there exists debt
• VL=VU+PV(interest tax shield)
The unlevered value is smaller than the levered value (MM1 with tax)
• High debt is advantageous for companies
• The firm effectively borrows at rD(1 - τc) cheaper debt!
Recapitalization
• Is used to get a higher debt to market value rating
• Borrow x as debt, use x from cash to buy own stocks.
𝐷
• R = number of shares repurchased = debt attracted / repurchase price = 𝑷′
• N = number of remaining shares = N0 – R (N0 is the initial # shares)
𝐸𝐿
• P’= 𝑵 , where EL follows from VL = VU + T*D, and EL = VL – D
𝑉 𝑉
• P’ = 𝑁+𝑅
𝐿
= 𝑁𝐿 The equilibrium repurchase price, is the initial value of the firm (levered)
0
• The worth created (NPV) by deducting tax, is given to the shareholder.
Example: rE=0.20 τc=0.35 VU=3.5 mln N0=175.000 → Recap→ rD=0.10, D=1 mln
VL = Vu + PV(interest tax shield) = 3.5 + 0.35*1 = VU + τcD = 3.85
EL = VL – D = 3.85 – 1 = 2.85
P'= 2..000 = 22
R = 1mln / 22 = 45454 shares
SV Ondernemingsfinanciering & Vermogensmarkten – Rick Titulaer – 8-6-2022
Les avantages d'acheter des résumés chez Stuvia:
Qualité garantie par les avis des clients
Les clients de Stuvia ont évalués plus de 700 000 résumés. C'est comme ça que vous savez que vous achetez les meilleurs documents.
L’achat facile et rapide
Vous pouvez payer rapidement avec iDeal, carte de crédit ou Stuvia-crédit pour les résumés. Il n'y a pas d'adhésion nécessaire.
Focus sur l’essentiel
Vos camarades écrivent eux-mêmes les notes d’étude, c’est pourquoi les documents sont toujours fiables et à jour. Cela garantit que vous arrivez rapidement au coeur du matériel.
Foire aux questions
Qu'est-ce que j'obtiens en achetant ce document ?
Vous obtenez un PDF, disponible immédiatement après votre achat. Le document acheté est accessible à tout moment, n'importe où et indéfiniment via votre profil.
Garantie de remboursement : comment ça marche ?
Notre garantie de satisfaction garantit que vous trouverez toujours un document d'étude qui vous convient. Vous remplissez un formulaire et notre équipe du service client s'occupe du reste.
Auprès de qui est-ce que j'achète ce résumé ?
Stuvia est une place de marché. Alors, vous n'achetez donc pas ce document chez nous, mais auprès du vendeur ricktitulaer. Stuvia facilite les paiements au vendeur.
Est-ce que j'aurai un abonnement?
Non, vous n'achetez ce résumé que pour 10,49 €. Vous n'êtes lié à rien après votre achat.