Professional Documents
Culture Documents
Unlevered Levered
EBIT 20000 20000
Debt 0 50000
Interest 0 5000
PBT 20000 15000
Tax 0 0
PAT 20000 15000
Dividend 20000 15000
Dividend+Interest 20000 20000
Previous example, the investor undid the leverage created by the firm
and unlevered her portfolio by buying some of the debt issued by the
firm.
The opposite is also possible — this is the idea of home made
leverage.
• If the firm borrows too little, the investor can borrow and invest more
in stocks.
• This is similar to the CAPM framework where the investor can move up
and down the Capital Market Line (CML) depending on the degree of
risk tolerance.
As long as this is possible, the investor does not care about the firm’s
leverage policy.
MM with Taxes
Unlevered Levered
EBIT 20000 20000
Debt 0 50000
Interest 0 5000
PBT 20000 15000
Tax 6000 4500
PAT 14000 10500
Dividend 14000 10500
Dividend+Interest 14000 15500
Amount
VU 70000
ITS 1500
PV ITS @ rD 15000
PV ITS @ rA 7500
VL MM 85000
VL Modern 77500
Unlimited Leverage?
The simple logic of tax shields would lead to 100% debt being the
optimal capital structure.
Are there other capital market imperfections that prevent very high
levels of debt?
0.6
VL−VU
0.4
0.2
0.0
0.0 0.2 0.4 0.6 0.8
Leverage