Tybo Corporation adjusts its debt so that its interest expenses are 21% of its free cash flow. Tybo is considering an expansion that will generate free cash flows of $2.16 million this year and is expected to grow at a rate of 3.8% per year from then on. Suppose Tybo’s marginal corporate tax rate is 40%.

a. If the unlevered cost of capital for this expansion is 10.6%, what is its unlevered value?

b. What is the levered value of the expansion?

c. If Tybo pays 5.5% interest on its debt, what amount of debt will it take on initially for the expansion?

d. What is the debt-to-value ratio for this expansion? What is its WACC?

e. What is the levered value of the expansion using the WACC method?