ONLY NEED QUESTION F!!!

The Ex Nihilo Corporation has a debt-equity ratio of 0.5. Details of the balance sheet are given in Table 3.

Table 3: Ex Nihilo Cos balance sheet (market values, numbers in millions)

Assets Liabilities

Fixed Investments 18,000

Debt ? Equity ?

The beta of Ex Nihilo Cos fixed investments is 1.5. The risk-free rate is 3% and the average return on the market index is 7%.

a. What is Ex Nihilo Cos weighted average cost of capital (WACC)? (5 marks)

b. What are the values of Ex Nihilo Cos debt and equity? (5 marks)

c. Ex Nihilo Cos cost of borrowing is 3.5%. What is Ex Nihilo Cos cost of equity capital? (5 marks)

d. Assuming that Modigliani-Miller irrelevance of borrowing policy holds, what would the cost of Ex Nihilo Cos equity be if the debt-equity ratio increases to 1.0? You should assume that the increase in borrowing increases the cost of borrowing to 3.6%. (10 marks)

e. Explain the trade-off theory of borrowing. (10 marks)

f. Assume that the debt-equity ratio of Ex Nihilo Co has been raised to 1.0. Modigliani-Miller irrelevance of borrowing does not hold, so the increase in borrowing will increase both the PV of the corporate tax shield of borrowing and the PV of the expected bankruptcy costs. The PV of the tax shield is 0.6bn and the PV of the bankruptcy costs is 0.1bn. The cost of debt capital is 3.6%. Assuming that both the PV of the tax shield and the PV of the bankruptcy costs have a beta of 1.5, what is the new WACC and the new cost of equity capital?