Explore BrainMass
Share

Explore BrainMass

    Reacher Technology has consulted with investment bankers and

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    See attached file.

    Chapter 15. Ch 15-12 Build a Model

    Reacher Technology has consulted with investment bankers and determined the interest rate it would pay for different capital structures, as shown below. Data for the risk-free rate, the market risk premium, an estimate of Reacher's unlevered beta, and the tax rate are also shown below. Based on this information, what is the firm's optimal capital structure and what is the weighted average cost of capital at the optimal structure?

    Percent Financed with Debt (wd) Before-tax Cost Debt (rd) Input Data
    Risk-free rate 4.5%
    Market risk premium 5.5%
    Unlevered beta 0.8
    0% 6.0% Tax rate 40.0%
    10% 6.1%
    20% 7.0%
    30% 8.0%
    40% 10.0%
    50% 12.5%
    60% 15.5%
    70% 18.0%

    Fill in formulas in the yellow cells to find the optimum capital structure.

    Debt/Value Equity/Value Debt/Equity A-T Cost of Levered Cost of
    Ratio (wd) Ratio (ws) Ratio (wd/ws) Debt (rd) Beta Equity WACC
    0% 1.0 0.00
    10% 0.9 0.11
    20% 0.8 0.25
    30% 0.7 0.43
    40% 0.6 0.67
    50% 0.5 1.00
    60% 0.4 1.50
    70% 0.3 2.33

    WACC at optimum debt ratio =
    Optimum debt ratio =

    © BrainMass Inc. brainmass.com October 10, 2019, 4:09 am ad1c9bdddf
    https://brainmass.com/business/weighted-average-cost-of-capital/449920

    Attachments

    Solution Summary

    Reacher Technology has consulted with investment bankers and determined the interest rate it would pay for different capital structures, as shown below. Data for the risk-free rate, the market risk premium, an estimate of Reacher's unlevered beta, and the tax rate are also shown below. Based on this information, what is the firm's optimal capital structure and what is the weighted average cost of capital at the optimal structure?

    Percent Financed with Debt (wd) Before-tax Cost Debt (rd) Input Data
    Risk-free rate 4.5%
    Market risk premium 5.5%
    Unlevered beta 0.8
    0% 6.0% Tax rate 40.0%
    10% 6.1%
    20% 7.0%
    30% 8.0%
    40% 10.0%
    50% 12.5%
    60% 15.5%
    70% 18.0%

    Fill in formulas in the yellow cells to find the optimum capital structure.

    Debt/Value Equity/Value Debt/Equity A-T Cost of Levered Cost of
    Ratio (wd) Ratio (ws) Ratio (wd/ws) Debt (rd) Beta Equity WACC
    0% 1.0 0.00
    10% 0.9 0.11
    20% 0.8 0.25
    30% 0.7 0.43
    40% 0.6 0.67
    50% 0.5 1.00
    60% 0.4 1.50
    70% 0.3 2.33

    WACC at optimum debt ratio =
    Optimum debt ratio =

    $2.19