Question: 2.Use Exhibit TN4 spreadsheet. How would your analysis in no-tax situation change if 20% corporate tax is implemented? (Fill out the green-shaded cells) Please note

2.Use Exhibit TN4 spreadsheet. How would your analysis in no-tax situation change if 20% corporate tax is implemented? (Fill out the green-shaded cells) Please note that, with corporate taxes, the expected debt-to-equity ratio under the share repurchase plan is 0.588, and the number of remaining shares outstanding is 39.4 million.

Exhibit TN4 M&M PIZZA Estimates of Cost of Capital and Valuation Effects of Recapitalization in Corporate Tax Environment (in millions of Franco dollars, except per-share figures) Corporate tax rate 20.0% Interest rate 4.0% Market premium 5% Income Statement Revenue Operating expenses Operating profit Interest payments Taxes Net profit **** Debt Capitalization **** Debt Debt-500 Formulas 1500 1500 1375 1375 125 125 0 20 25 0 105 100 Dividends Shares outstanding Dividends per share 100 62.5 1.60 39.4 Cash flows Debt holders Equity holders Free cash flow 0 100 100 - EBIT*(1-T) 4.00% Cost of Capital Cost of debt Beta Cost of equity WACC 4.00% 0.800 8.00% 8.00% = Unlevered beta *(1+ (1 - tax rate) * Debt'Equity) Value Debt Equity Total 0 1250 1250 - Int payments/Kd - Div payments/ke Sum or FCF/WACC Share price 20.0 DPS/ke Value of firm DVE DAV 1250 0.000 0.000 - Value of unlevered + Tax shield -D/(VD) D/V Exhibit TN4 M&M PIZZA Estimates of Cost of Capital and Valuation Effects of Recapitalization in Corporate Tax Environment (in millions of Franco dollars, except per-share figures) Corporate tax rate 20.0% Interest rate 4.0% Market premium 5% Income Statement Revenue Operating expenses Operating profit Interest payments Taxes Net profit **** Debt Capitalization **** Debt Debt-500 Formulas 1500 1500 1375 1375 125 125 0 20 25 0 105 100 Dividends Shares outstanding Dividends per share 100 62.5 1.60 39.4 Cash flows Debt holders Equity holders Free cash flow 0 100 100 - EBIT*(1-T) 4.00% Cost of Capital Cost of debt Beta Cost of equity WACC 4.00% 0.800 8.00% 8.00% = Unlevered beta *(1+ (1 - tax rate) * Debt'Equity) Value Debt Equity Total 0 1250 1250 - Int payments/Kd - Div payments/ke Sum or FCF/WACC Share price 20.0 DPS/ke Value of firm DVE DAV 1250 0.000 0.000 - Value of unlevered + Tax shield -D/(VD) D/V

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!

Harris Corp. is a technology start-up currently in its second year of operations. The company didn't purchase any assets this year but purchased the following assets in the prior year: Placed in...

1.Use Exhibit TN4 spreadsheet. How would your analysis in no tax situation change if 20% corporate tax is implemented? Please note that, with corporate taxes, the expected debt-to-equity ratio under...

1.Use Exhibit TN3 spreadsheet. The company changes its capital structure by issuing 500 million Franco dollars of debt in a no-corporate-tax environment. Fill out the green-shaded cells using the...

1..1.....All the question requires answer kindly, ,, Summarize your key points for the Body Shop International case. What were the results of any analysis and what were your key...

\\ kindly answer all questions Summarize your key points for the Body Shop International case. What were the results of any analysis and what were your key takeaways/conclusions. THE BODY SHOP...

Attached is the case 3 pages. Then my spreadsheet (which is not correct, feed back at the bottom). Then a picture of the text I was told to refer to. I need the spreadsheet to be correct to write my...

please help answer the circled area on the spreadsheet. Thank you!! Apologies here is all the info from the spreadsheet I hope it is easy to put together. Again please use this information to answer...

Summarize your key points for the Body Shop International case. What were the results of any analysis and what were your key takeaways/conclusions. THE BODY SHOP INTERNATIONAL PLC 2001: AN...

MGMT 479- Strategic Management ANALYZING A CASE STUDY (Revised January 25, 2016) Rubric for Case Study - Maximum Points Available (100 Points) The purpose of the case study is to let you apply the...

TANGLEWOOD CASEBOOK for use with STAFFING ORGANIZATIONS 7th Ed. Kammeyer-Mueller 1 TANGLEWOOD CASEBOOK To accompany Staffing Organizations, seventh edition, 2012. Prepared by John Kammeyer-Mueller...

ID# CU68 PUBLISHED ON FEBRUARY 19, 2013 THE RICHARD PAUL RICHMAN CENTER FOR BUSINESS, LAW, AND PUBLIC POLICY AT COLUMBIA UNIVERSITY CASE SERIES Midwest Electronics Asian Expansion BY JESSE J. GREENE,...

- - - - [ - ] 4 -8 8 V2 - 41 3 6 Determine if {V, V2} is a basis for R. Let v = Is {V, V} is a basis for R.

Wise Company was started on January 1, 2013, when it issued 20-year, 10 percent, $200,000 face value bonds at a price of 90. Interest is payable annually at December 31 of each year. Wise immediately...

Exercise 6-43 Basic Cost Flows Linsenmeyer Company produces a common machine component for industrial equipment in three departments: Molding, Grinding, and Finishing. The following data are...

. Like a coconut pudding, this food comes from Hawaii: a. Lomi lomi b. Poke c. Haupia d. Kalua

What is the preferred personality?

What is the relationship between humans?