ASSIGNMENT 2, JULY 2020
Question 1 (7marks)
Coxner Industries Berhad has an expected Earnings Before Interest and Taxes (EBIT) of
$420,000 in perpetuity and a tax rate of 35 percent. The firm has $70,000 in outstanding debt
at an interest rate of 8 percent and its unlevered cost of equity is 15 percent.
Compute the Weighted Average Cost of Capital (WACC) of the levered firm with and without
tax.
EBIT = $420,000
Firm has $70,000 debt Rd: 8%
RSU = 15%
Tax = 35%
Without Tax
𝐸𝐵𝐼𝑇
VU = 𝑟𝑠𝑢
420,000
VU = 15%
VU = $2,800,000
VL = D + S
2,800,000 = 70,000 + S
S = 2,800,000 – 70,000
S = $2, 730,000
1
, Rsl = Rsu + (Rsu – rd) (D/S)
70,000
Rsl = 15% + (15% - 8%) (2,730,000)
Rsl = 0.15 ~ 15%
WACC = (D/V) rd + (S/V) rs
70,000 2,730,000
WACC = (2,800,000) (8%) + (2,800,000) (15%)
WACC = 0.14825 ~ 15%
With Tax
𝐸𝐵𝐼𝑇 (1−𝑟)
VU = 𝑟𝑠𝑢
420,000 (1−35%)
VU = 15%
VU = 1, 820,000
VL = VU + TD
VL = 1,820,000 + 0.35 (70,000)
VL = $1,844,500
VL = D + S
1,844,500 = 70,000 + S
S = 1,844,500 -70,000
S= $1, 774,500
Rsl = Rsu + (Rsu – rd) (1 – T) (D/S)
Rsl = 15% + (15% - 8%) (1 – 35%) (70,000/1,774,500)
Rsl = 0.151795 ~ 15.1795%
WACC = (D/V) rd (1-T) + (S/V) rs
2