Professional Documents
Culture Documents
Capital Structure
Capital Structure
rE, rD, rT
rE
rT
rD
Optimal capital structure. Since the maximization of value is achieved when the
overall cost of capital, rT, is at a minimum, the optimal capital structure is therefore that at
which the overall cost of capital is minimized. The point labeled M in the figure represents the
point of optimal financial leverage and hence capital structure of the firm, since it results in a
minimum overall cost of capital.
The lower the firms overall or weighted average cost of capital, the higher the
expected returns to owners. Given a fixed capital budget, the less the firms money costs, the
greater the difference between the return of a project and the cost of money, and the greater
the profits from the project. Reinvesting these increased profits will increase the firms
expected future earnings and therefore its value.
EXAMPLE:
Assume that a firm has fixed operating costs of $2500, the sale price per unit of its
product is $10, and its variable operating cost per unit is $5.
At sales of 500 units (
$2500
), or $5000 ($10 * 500 units), the firms EBIT
$10 $5
Using the 1000-unit sales level as a reference point, two cases can be illustrated.
Case 1. A 50% increase in sales (from 1000 to 1500 units) results in a 100%
increase in EBIT (from $2500 to $5000).
Case 2. A 50% decrease in sales (from 1000 to 500 units) results in a 100%
decrease in EBIT (from $2500 to $0).
When a firm has fixed operating costs, operating leverage is present. An increase
in sales results in a more than proportional increase in EBIT; a decrease in sales results in a
more than proportional decrease in EBIT.
Fixed costs and operating leverage. Changes in fixed operating costs affect operating
leverage significantly. This effect can be best illustrated by continuing with our example.
EXAMPLE. Assume that the firm discussed earlier is able to exchange a portion of
its variable operating costs for fixed operating costs. This exchange results in a reduction in
the variable operating cost per unit from $5 to $4,5 and an increase in the fixed operating
costs from $2500 to $3000. In this case we will have:
The higher the firms fixed operating costs relative to variable operating costs, the
greater the degree of operating leverage.
Financial leverage is defined as the firms ability to use fixed financial charges to
magnify the effects of changes in earnings before interest and taxes on the firms earnings per
share (eps). Earnings per share are calculated by dividing the earnings available for common
stockholders by the number of shares of common stock outstanding. Taxes, as well as the
financial costs of interest and preferred stock dividends, are deducted from the firms income
stream. However, these taxes do not represent a fixed cost, since they change with changes in
the level of earnings before taxes (EBT). As a variable cost, they have no direct effect on the
firms financial leverage.
EXAMPLE. A firm expects earnings before interest and taxes of $10000 in the
current year. It has a $20000 bond with a 10% coupon and an issue of 600 shares of $4
(dividend per share) preferred stock outstanding; it also has 1000 shares of common stock
outstanding. The annual interest on the bond issue is $2000 (0,10 * 20000). The annual
dividends on the preferred stock are $2400 ($4/share * 600 shares). The table below presents
the levels of earnings per share resulting from levels of earnings before interest and taxes of
$6000, $10000, and $14000 assuming the firm is in the 40% tax bracket. Two situations are
illustrated in the table.
the firms sales revenues. Cost stability is concerned with the relative predictability of input
prices such as labor and materials.
In general, firms with low operating leverage, stable revenues, and stable costs have
low business risk, while firms with high operating leverage, volatile revenues, and volatile
costs have high business risk. Firms with stable revenues and costs can accept greater
operating leverage (fixed operating costs) than those with volatile patterns of revenues and
costs. Business risk is not affected by capital structure decisions. The higher the business risk,
the more cautions the firm must be in establishing its capital structure. Firms with high
business risk therefore tend towards less highly levered capital structures, and vice versa.
EXAMPLE. The JSG Company, in preparing to make a capital structure decision, has
obtained estimates of sales and the associated levels of EBIT. The firms forecasting group
feels there is a 25% chance sales will total $400000, a 50% chance sales will total $600000,
and a 25% chance sales will total $800000. Variable operating costs equal 50% of sales and
fixed operating costs total $200000. These data are summarized and the resulting earnings
before interest and taxes (EBIT) calculated in Table 6.1.
It can be seen that there is a 25% chance EBIT will be zero, a 50% chance it will be
$100000, and a 25% chance it will equal $200000. The financial manager must accept as
given these levels of EBIT and associated probabilities when developing the firms capital
structure. These EBIT data effectively reflect a certain level of business risk that captures the
firms sales variability, cost variability, and operating leverage.
Table 6.1. Sales and associated EBIT calculation for JSG Company ($000)
Probability of sales
0,25
0,50
0,25
Sales
- Variable operating costs (50% of sales)
- Fixed operating costs
EBIT
$400
200
200
$0
$600
300
200
$100
$800
400
200
$200
Financial risk. The firms capital structure directly affects its financial risk, which can
be described as the risk resulting from the use of financial leverage. Since the level of this risk
and the associated level of return (eps) are key inputs to the valuation process, the financial
manager must estimate the potential impact of alternative capital structures on these factors
and ultimately on value in order to select the best capital structure.
EXAMPLE. For simplicity, let us assume that the JSG Company is considering 7
alternative capital structures. If we measure these structures using the debt ratio, they are
associated with ratios of 0, 10, 20, 30, 40, 50, and 60 percent. If (1) the firm has no current
liabilities, (2) its capital structure currently contains all equity as shown, and (3) the total
amount of capital remains constant at $500000, the mix of debt and equity associated with the
debt ratios just stated would be as noted in Table 6.2. Also shown in the table is the number of
shares of common stock remaining outstanding under each alternative.
Current capital structure
Long-term debt
Common stock equity (25000 shares at $20)
Total capital
$0
$500000
$500000
Associated with each of the debt levels in column 3 of the Table 6.2 would be an
interest rate that is expected to increase with increases in financial leverage, as reflected in the
debt ratio. The level of debt, the associated interest rate (assumed to apply to all debt), and the
dollar amount of annual interest associated with each of the alternative capital structures is
summarized in Table 6.3. Since both the level of debt and the interest rate increase with
increasing financial leverage (debt ratios), the annual interest increases as well.
Table 6.2 Capital structures associated with alternative debt ratios
Capital structure ($000)
Total assetsa
Debt
Equity
Debt ratio (%)
[(1) * (2)]
[(2) - (3)]
(1)
(2)
(3)
(4)
0%
10
20
30
40
50
60
$500
500
500
500
500
500
500
$0
50
100
150
200
250
300
$500
450
400
350
300
250
200
because the firm, for convenience, is assumed to have no current liabilities, its total assets
equal its total capital of $500000.
b
the $20 value represents the book value per share of common stock equity noted earlier.
Table 6.3 Level of debt, interest rate, and dollar amount of interest associated with JSG
Companys alternative capital structures
Capital structure
debt ratio (%)
0%
10
20
30
40
50
60
Debt
($000)
(1)
$0
50
100
150
200
250
300
Interest rate
on all debt (%)
(2)
0,0%
9,0
9,5
10,0
11,0
13,5
16,5
Interest ($000)
[(1) *(2)]
(3)
$0,00
4,50
9,50
15,00
22,00
33,75
49,50
Assuming a 40% tax rate, the calculation of the earnings per share (eps) for debt ratios
of 0, 30%, and 60% is illustrated in Table 6.4. Also shown are the resulting expected eps, the
standard deviation of eps, and the coefficient of variation of eps associated with each debt
ratio.
0,25
0,50
0,25
$0
0
$0
0
$0
$0
$100
0
$100
40
$ 60
$2,40
$2,40
$1,70
0,71
$200
0
$200
80
$120
$4,80
0,25
0,50
0,25
$0
15
-$15
-6
-$9
- $51
$100
15
$85
34
$ 51
$2,91
$2,91
$2,42
0,83
$200
15
$185
74
$111
$6,34
0,50
0,25
0,25
$0
49,50
-$49,50
-19,80
-$29,70
-$2,97
$100
49,50
$50,50
20,20
$30,30
$3,03
$3,03
$4,24
1,40
$200
49,50
$150,50
60,20
$90,30
$9,03
The resulting statistics from the calculations in Table 6.4, along with the same
statistics for the other debt ratios (10, 20, 40, and 50 percent calculations not shown), are
summarized for the 7 alternative capital structures in Table 6.5. Because the coefficient of
variation measures the risk relative to the expected eps, it is the preferred risk measure for
use in comparing capital structures. It should be clear that as the firms financial leverage
increases, so does its coefficient of variation of eps. As expected, an increasing level of risk is
associated with increased levels of financial leverage.
Table 6.5 Expected eps, standard deviation, and coefficient of variation for alternative
capital structures
Capital structure
debt ratio (%)
0%
10
20
30
40
50
60
Expected eps
($)
(1)
$2,40
2,55
2,72
2,91
3,12
3,18
3,03
Standard deviation
of eps ($)
(2)
$1,70
1,88
2,13
2,42
2,83
3,39
4,24
Coefficient of
variation of eps
[(2) / (1)]
(3)
0,71
0,74
0,78
0,83
0.91
1,07
1,40
The relative risk of two of the capital structures evaluated in Table 6.4 (debt ratio = 0%
and 60%) can be illustrated by showing the probability distribution of eps associated with
each of them. The figure below shows these two distributions. It can be seen that while the
expected level of eps increases with increasing financial leverage, so does risk, as reflected in
the relative dispersion of each of the distributions. Clearly, the uncertainty of the expected eps
as well as the chance of experiencing negative eps is greater when higher degrees of leverage
are employed.
The nature of the risk-return trade-off associated with the 7 capital structures under
consideration can clearly be observed by plotting the eps and coefficient of variation relative
to the debt ratio.
An analysis of the figure shows that as debt is substituted for equity (as the debt ratio
increases), the level of earnings per share rises and then begins to fall (graph a). Based on the
graph, it can be seen that the peak earnings per share occur at a debt ratio of 50%. The decline
in earnings per share beyond that ratio results from the fact that the significant increases in
interest are not fully compensated for by the reduction in the number of shares of common
stock outstanding. If we look at the risk behavior as measured by the coefficient of variation,
we can see that risk increases with increasing leverage (graph b). As noted, a portion of the
risk can be attributed to business risk, while that portion changing in response to increasing
financial leverage would be attributed to financial risk.
eps
rE
EXAMPLE. Returning again to the JSG Company, we can now estimate the value of
its stock under each of the alternative capital structures.
Table 6.6
Capital
structure
(%)
0%
10
20
30
40
50
60
Table 6.7
structures
Capital structure
debt ratio (%)
0%
10
20
30
40
50
60
Coefficient of variation
of eps
(1)
0,71
0,74
0,78
0,83
0,91
1,07
1,40
Estimated
required return, rE
(2)
11,5%
11,7
12,1
12,5
14,0
16,5
19,0
Estimated required
rate of return, rE
(2)
0,115
0,117
0,121
0,125
0,140
0,165
0,190
Estimated
share value ($)
[(1) /(2)]
(3)
$20,87
21,79
22,48
23,28
22,29
19,27
15,95
Plotting the resulting share values against the associated debt ratios, the figure clearly
illustrates that the maximum share value occurs at the capital structure associated with a debt
ratio of 30%; at that debt ratio, the share value is expected to equal $23,28. While the firms
profits (eps) are maximized at a debt ratio of 50%, share price is maximized at a 30% debt
ratio. In this case, the preferred capital structure would be the 30% debt ratio. The goal of the
financial manager has been specified as maximizing owners wealth, not profit.
The procedures used to calculate the expected value, standard deviation, and coefficient of
variation:
Expected value of return:
n
r ri Pri
i 1
r r
n
i 1
Coefficient of variation:
CV = k
r
Pri