Summary of MM Model:
WITHOUT TAXES WITH TAXES
Unlevered Levered Unlevered Levered
VU = EBIT (1-Tc) VL = EBIT (1-Tc) + TcB
Proposition I VU = VL = EBIT / ro VL = VU = EBIT / ro ro ro
rs = ro + B (ro – rB) rs = ro + B (ro –rB)(1-Tc) rs = ro + B (ro –rB)(1-Tc)
Proposition II rs = ro + B (ro – rB) S S S
S rs ≠ ro ; rs (L) > rs (U) r s = ro rs ≠ ro
rs = ro
B (rB)(1- Tc) + S (rs)
B (rB) + S (rs) B (rB) + S (rs)
B+S B+S B (rB)(1- Tc) + S (rs)
B+S B+S B+S B+S
rWACC B+S B+S
rWACC = rs = ro
rWACC = rs = ro rWACC (L) = rWACC (U) = ro
Additional Formula:
1) To determine the value of the levered firm in another way: VL = EBIT (1-Tc) / rWACC
2) To determine the value of the levered equity in another way: SL = (EBIT – rBB) x (1 – Tc) / rs
EXAMPLE: APPLICATION OF MODIGLIANI AND MILLER PROPOSITION (NO TAXES):
Unlevered Levered
Assets RM8,000 RM8000
Debt (B) 0 RM4,000
Equity (S) RM8,000 RM4,000
Interest rate (rB) 10% 10%
EBIT RM1,200 RM1,200
Market value/share RM20 RM20
No. of shares 400 shares 200 shares
WITHOUT TAXES
Unlevered Levered
Proposition I VU = VL = EBIT / ro VL = VU = EBIT / ro
rs = ro + B (ro – rB)
Proposition II rs = ro + B (ro – rB) S
S rs ≠ ro ; rs (L) > rs (U)
rs = ro
B (rB) + S (rs) B (rB) + S (rs)
rWACC B+S B+S B+S B+S
rWACC = rs = ro rWACC (L) = rWACC (U) = ro
WITH TAXES
Unlevered Unlevered
VU = EBIT (1-Tc) VL = EBIT (1-Tc) + TcB
Proposition I ro ro
rs = ro + B (ro –rB)(1-Tc) rs = ro + B (ro –rB)(1-Tc)
Proposition II S S
rs = ro rs ≠ ro
B (rB)(1- Tc) + S (rs)
B+S B+S B (rB)(1- Tc) + S (rs)
rWACC B+S B+S
rWACC = rs = ro
rs = ro + B (ro –rB)(1-Tc) rs = ro + B (ro –rB)(1-Tc)
Proposition II S S
rs = ro rs ≠ ro
B (rB)(1- Tc) + S
(rs)
B (rB)(1- Tc) + S
B+S B+
(rs)
S
rWACC
B+S B+S
rWACC = rs = ro