Professional Documents
Culture Documents
Learning Objectives
• Capital Structure
# %
&# + &%
#+% #+%
Date 0 Date 1
Strong Economy Weak Economy
(%&'( = 0.5) (%&'( = 0.5)
−800 1400 900
The project cash flows depend on the overall economy and thus
contain market risk. As a result, investors demand a 10% risk
premium over the current risk-free interest rate of 5% to invest in
this project. What is the NPV of this project?
NPV of Project
• The cost of capital for this project is:
1 1
1400 + 900 = $1150
2 2
• The NPV of the project is:
1150
5(6 = −800 + = −800 + 1000 = $ 200
1.15
Case 1 : All-equity Financing
Suppose the firm finances this project only by issuing equity (no debt).
How much would investors be willing to pay for all of the firm’s shares?
1150
!" #$%&'( )*+ℎ -./0+ = = $ 1000
1.15
– So the firm can raise $1000 by selling equity, pay the investment
cost of $800, and keep the remaining $200, the NPV of the
project, as a profit.
Case 1 : All-equity Financing
What is the expected return on the unlevered equity? What is the
volatility of the return?
Date 0 Date 1 Return
Strong Weak Strong Weak +[-] /01[-]
Unlevered Equity 1000 1400 900 40% −10% 15% 25%
• Adding leverage doubles the risk of equity: The safest cash flows go to
the debt holders, so the volatility of the returns increases.
• The expected return on the levered equity is:
1 1
75% + −25% = 25%
2 2
*.,-./,0*.,-1/,
• So the value of levered equity is: ) = = 500.
203,%
Effect of Leverage on the Company Cost of Capital
• What is the effect of capital structure on the company’s cost of capital?
! #
$% + $& = 1 ) 15% + 0 ) 5% = 15%
!+# !+#
! # 1 1
$% + $& = ) 25% + ) 5% = 15%
!+# !+# 2 2
• Changing the capital structure (i.e., the proportion of debt and equity)
did not affect the company cost of capital!
Some General Lessons
1. Adding leverage increases the risk and required return of equity, even
when there is no risk that the firm will default:
– Debt is paid first, and thus has no (or little) risk.
– Equity has “more concentrated” risk.
3. Adding leverage does not change the total value of the firm
! "#$%&%'%( = ! *%+, + ! ./01,2
• No taxes.
• No transaction costs.
! = # = 1000 ! &
! + & = # = 1000
The size of the pie does not depend on how we share it!
Modigliani Miller II
• MM’s first proposition says that the total market value of the firm’s
securities is equal to the market value of its assets, whether the firm is
unlevered or levered.
!=# =$+&
• Hence, the expected return on the company’s assets (asset cost of
capital or unlevered cost of capital) is equal to the company cost of
capital (pre-tax WACC)
$ &
'( = ') = '* + '+ = ',(--
$+& $+&
&
!" = !$ + !$ − !)
'
Previous Example
Recall from before:
• If the firm is all-equity financed, the expected return on
unlevered equity is 15%.
• If the firm is financed with $500 of debt, the expected
return of the debt is 5%.
• According to MM Proposition II, the expected return on
equity for the levered firm is
500
&' = 15% + 15% − 5% = 25%
500
Modigliani Miller & pre-tax WACC
Modigliani Miller & WACC
• With no debt, the (pre-tax) WACC is equal to the unlevered equity
cost of capital (15%).
• As the firm borrows at the low cost of capital for debt, its equity
cost of capital rises even if there is no risk of default (i.e. for low
levels of debt). The net effect is that the firm’s WACC is unchanged.
• As leverage increases more and more, the debt becomes more risky
because there is a chance that the firm will default, so the debt cost
of capital rises as well.
• With 100% debt, the debt would be as risky as the asset’s
themselves (similar to unlevered equity).
• Even though both equity cost of capital and the debt cost of capital
increase when leverage is high, because more weight is put on the
lower-cost debt, the (pre-tax) WACC remains constant.
The Cost of Capital Fallacy
– The levered firm is able to pay out $60 million more than the
unlevered firm to its investors. Where does this gain come
from?
– Interest payments in levered firms shield some income from
taxation!
MM with taxes: Core intuition
But, with taxation, the government gets a slice too. The firm’s
choice of capital structure affects the size of that slice.
Equity Debt
Taxes
Valuing the Interest Tax Shield
39
Modigliani Miller Proposition I with Taxes
!"# = !%
Intuition:
– The only risk associated with tax shields is default risk.
– &' adjusts for default risk.
The Interest Tax Shield with Perpetual Debt
Debt gives firm an interest tax shield which reduces taxes each year
by:
Tax reduction = tax Rate × Interest Payments
We’ve shown that the value of the firm increases if the firm
issues £60M in debt to repurchase shares, but will the share
price go up as well?
Assume that the share price before the debt issue was £12 a
share (10M shares outstanding) and that the corporate tax rate is
40%.
Prices change upon announcement
Why?
If not, you can make money for nothing: Buy one share
today, hold it until the debt issue/share repurchase is
completed, and then sell at a higher price.
Tax Shields and Stock Prices: Example
Balance Sheets in Market Values
Unlevered firm before the debt Unlevered firm after the debt
announcement announcement
Assets Debt Assets Debt
PV of unlevered 120 PV of unlevered
0 120 0
cash flows cash flows
Equity Equity
PV of tax 24
120 144
shields
Assets Debt
PV of unlevered
120 60
cash flows
Equity
PV of tax 24
shields 84
"#
Share price = $."&
= £14.4
The stock price goes up with the debt issue announcement, and gains
accrue to all existing shareholders before the issue.
Weighted Average Cost of Capital with Taxes
The After-Tax Cost of Debt
• Each $1 of interest paid gives the firm a $0.40 tax benefit.
• Net after-tax cost of paying $1 in interest is only $0.60!
• Effective after-tax interest rate on debt = rD(1 – tax rate)
Unchanged by
Pre-tax WACC: leverage ratio
; =
1233456789: = >? + >@ = >A
;+= ;+=
Decreasing
with leverage
WACC with Taxes: tax rate
; = =
12339B865789: = > + > 1 − DE = 1233456789: − D >
;+= ? ;+= @ =+; E @
Weighted Average Cost of Capital with Taxes
Comments
Raising debt does not create value, i.e., you can’t create
value by borrowing and sitting on the excess cash.
Debt only creates value via tax shields relative to raising the
same amount in equity.