Question

Overnight Publishing Company (OPC) has $3.9 million in excess cash. The firm plans to use this cash either to retire all of its outstanding debt or to repurchase equity. The firm’s debt is held by one institution that is willing to sell it back to OPC for $3.9 million. The institution will not charge OPC any transaction costs. Once OPC becomes an all-equity firm, it will remain unlevered forever. If OPC does not retire the debt, the company will use the $3.9 million in cash to buy back some of its stock on the open market. Repurchasing stock also has no transaction costs. The company will generate $1,440,000 of annual earnings before interest and taxes in perpetuity regardless of its capital structure. The firm immediately pays out all earnings as dividends at the end of each year. OPC is subject to a corporate tax rate of 24 percent and the required rate of return on the firm’s unlevered equity is 13 percent. The personal tax rate on interest income is 30 percent and there are no taxes on equity distribution. Assume there are no bankruptcy costs.

What is the value of OPC if the expected bankruptcy costs have a present value of $825,000? (Do not round intermediate calculations and enter your answer in dollars, not millions of dollars, rounded to the nearest whole number, e.g., 1,234,567.)

Unlevered value:

Levered value:

Answer 1

A $ 6,720,000 1440000*(1-30%)/15% a) Unlevered value of firm EBITX(1-Tax rate)/r 1 2 Unlevered value of firm+(1-(1- Tax rate)/(1-Tax rate))*B $ 7,027,895-6720000+(1-(1-30%)/(1-24%))*390o0000 3 b) Value of the firm 4 Unlevered value of firm+(1-(1- Tax rate)/(1-Tax rate))*B-C(B) | $ 6,202,895 |-6720000+(1-(1-30%)/(1-24%))*3900000-825000 5 c) Value of the firm