Professional Documents
Culture Documents
V=D+E=B+S
José A. de Azevedo Pereira 2019 Gestão Financeira II 4
3. The Capital Structure Question
and the Pie Theory
As the market value of a firm is the sum of the value of
the corresponding debt and equity: V = D + E = B + S
The market value of WMC, plc is £1,000. The company currently has
no debt, and each of WMC, plc 100 shares sells for £10. Suppose
that WMC, plc plans to borrow £500 and pay the £500 proceeds to
shareholders as an extra cash dividend of £5 per share. What will the
value of the firm be after the proposed restructuring?
• Assumptions:
• By issuing one security, instead of two, company
diminishes investor choice
• This fact does not reduce value if:
• Investors do not need choice
• Alternative securities are available
• Capital structure does not affect cash flow as there are:
• No taxes
• No bankruptcy costs
• No effect on management incentives
José A. de Azevedo Pereira 2019 Gestão Financeira II 9
Example: The relationship between debt and
equity and its impact on firm value
Two firms generate the same stream of operating income and differ only in their
capital structure. Firm U is unlevered. Consequently the value of its equity, Eu, is the
same as the total value of the firm, Vu.
Firm L, is levered. The total value of its stock equals the value of the firm less the
value of the debt: EL = VL - DL.
An investor is now considering two alternatives to invest:
i) A conservative investment strategy, where two investment possibilities should
be taken into consideration:
a) To buy 1% of firm U’s shares;
b) To buy 1% of firm L’s shares and 1% of firm L’s debt.
ii) A riskier investment strategy, where the possibilities to consider are the
following:
a) To buy 1% of the shares in the levered firm;
b) To borrow an amount equivalent to 1% of DL and simultaneously to buy 1% of the
unlevered firm.
• b)
• Both alternatives offer the same payoff, 1% of the firm’s profits =>
the underlying cost must be the same (law of one price)
José A. de Azevedo Pereira 2019 Gestão Financeira II 11
3. EFFECT OF FINANCIAL LEVERAGE ON A
COMPETITIVE TAX-FREE ECONOMY
• M&M Debt Policy Does Not Matter:
• ii) a riskier investment strategy
• a)
• b)
• Again, both alternatives offer the same payoff, 1% of the firm’s profits
after interest => the underlying cost must be the same (law of one
price)
• That is to say that the investment 0,01(VU – DL) must be equal to 0,01
(VL – DL) => VU = VL.
José A. de Azevedo Pereira 2019 Gestão Financeira II 12
No Magic in Financial Leverage
MM'S PROPOSITION I
AN EVERYDAY ANALOGY
The company as no leverage and all the operating income is paid as dividends to the
common stockholders.
The expected earnings and dividend per share are $1,50. The price of each share is
$10. Since, the firm expects to generate a level stream of earnings in perpetuity, the
expected return on the share is equal to the earnings/price ratio, 1,5/10,0 = 15%
She thinks that, since under the expected scenario the level of return to the
shareholders is going to be increased due to leverage, the proposed change in
capital structure will be a wise decision.
José A. de Azevedo Pereira 2019 Gestão Financeira II 15
FIGURE 1: BORROWING INCREASES MACBETH’s EPS
• Proposition 1
• Capital markets do their job
• Keep firms from increasing value by changing capital
structure
• Value is independent from debt ratio
• Example (image):
• Costs no more to assemble chicken than buy one
Suppose that an investor borrows $10 and invests $20 in two unlevered MacBeth
shares. The end result under each one of the four scenarios will be the following:
This is exactly the same result (same payoffs) that would be obtained by the investor
if he had bought shares in the levered company. Consequently, a share in the
levered company must also sell for $10.
José A. de Azevedo Pereira 2019 Gestão Financeira II 18
MM Proposition I: A Key Assumption
Individuals can
borrow as cheaply Is this realistic?
as corporations
rU = WACC
D
rE = rU + (rU − rD )
E
where:
rU is cost of capital of unlevered firm (all-equity)
rE is cost of equity (or required return on equity)
rD is cost of debt
E is market value of equity
D is market value of debt
WACC is weighted-average cost of capital
José A. de Azevedo Pereira 2019 Gestão Financeira II 24
4. FINANCIAL RISK and EXPECTED RETURNS
MM Proposition II
a)
MM and Proposition II
b)
rU
D E
WACC = rD + rE
D+E D+E
rD rD
Debt-to-equity ratio D
E
José A. de Azevedo Pereira 2019 Gestão Financeira II 35
FIGURE 17.2 PROPOSITION II and MM
Assumptions
Individuals
No and
No Taxes Transaction Corporations
Costs borrow at
Same rate
Proposition Proposition
I II
• VL = VU
Proposition I Proposition II
• Through homemade • The cost of equity rises
leverage individuals can with leverage because
either duplicate or undo the risk to equity rises
the effects of corporate with leverage
leverage
Tax breaks for debt come in two principal forms. Interest payments on
mortgages are tax-deductible for personal tax purposes in at least
some way in America and over a dozen European countries, including
Belgium, Italy, the Netherlands, Spain, Switzerland and most Nordic
states. And across the world firms can deduct interest payments to
debt-holders from their taxable earnings. In contrast the dividend
payments and retained profits that flow to shareholders are taxed in
most places.
1−
× 1− × ×
= + = +
A Description B Remark
16. Free CF to investors (Annual
-1825 1825
Difference)
16. State bears 36,5% of the interest × ×
× 1 1825
= paid by company B
17. Present Value of Tax Shield
18250
[PV(TS)]
200000 18. Value of the firm 218250 !
" # 1 $ #
$ = + ℎ % = .& /
(Since assets are risky, their expected return is rA . Tax shield is created by debt, so its risk is the same and
the corresponding expected return is rD).
!) " + = # + $
) " = × # − 1− $ ×
"2(45 6 )×
e) " =
"
× # − 1− $ ×
"
Amalgamating the terms involving (1-TC) x D/E leads to the general formula f):
() " = # + × 1− $ × # −
A Description B Remark
19. Marginal Tax Rate (Personal
40% 40%
Income Tax)
20. Personal Income Tax related to
0 2000
debt revenue
21. Personal Income Tax related to
10160 8890
equity revenue
22. Total Taxes paid by investors
10160 10890
(shareholders and debtholders)
23. Total amount of taxes paid at
24760 23665
firm and investor level
15240 24. Investors Net Revenue 16335
25. Tax Shield (after consideration
1095
of Personal Taxes)
26. Present Value of Tax Shield
18250
[PV(TS)]
200000 27. Value of the firm 218250 = + !
1− $ × 1− 7" = 1− 7
A Description B Remark
28. Marginal Tax Rate on Debt
40% Returns (Personal Income Tax on 40% 7
Interest - T P )
29. Marginal Tax Rate on Equity
0% Returns (Personal Income Tax on 0% 7"
Equity Income - T PE )
25400 30. Investors' Equity Income 22225
0 31. Personnal Tax on Equity Income 0
0 32. Investors' Debt Income 5000
33. Personal Income Tax related to
0 2000
debt revenue
34. Tax Shield originated by debt 1825
35. Investors Net Tax Shield related to
-175
Debt
25400 36. Free CF to investors
25225
(bondholders and shareholders)
37. Net Tax Shield as a function of the
-175
difference between marginal tax rates
Alternative A 38. Best alternative (Max CF)
€100
= + 0,20 × €100
0,20
= €500 + €20 = 520
" = # + × 1− $ × # −
=#$$ = " + 1− $
Assumptions
Corporations Individuals
are taxed at and
No transaction
the rate tC, on corporations
costs
earnings after borrow at
interest same rate
Proposition I Proposition II
• VL = VU + tCD " = # + 1− # −
Proposition I Proposition II
• Because corporations can • The cost of equity rises
deduct interest payments with leverage because the
but not dividend payments, risk to equity rises with
corporate leverage lowers leverage
tax payments
• After-Tax WACC
• Tax benefit from interest-expense deductibility must
include cost of funds
• Tax benefit reduces effective cost of debt by factor of
marginal tax rate
• Union Pacific
• Firm has marginal tax rate of 35%
• Cost of equity 9.9%
• Pretax cost of debt 4.7%
• Market equity to value ratio is 84% (which implies that
market debt to value ratio is 16%)
• Given book-and-market value balance sheet what is tax-
adjusted WACC?
• Union Pacific
• WACC = (1 – .35) x 4.7% x .160 + 9.9 x .840 = 8.8%
• After-Tax WACC
• Kate’s Café has marginal tax rate of 35%
• Cost of equity 10.0% and pretax cost of debt 5.5%
• Given book- and market-value balance sheets, what is tax-
adjusted WACC?
After-Tax WACC
• After-Tax WACC
• Debt ratio = (D/V) = 7.6/22.6 = .34 or 34%
• Equity ratio = (E/V) = 15/22.6 = .66 or 66%
After-Tax WACC