NET INCOME APPROACH- Practice Question and Answer

 

NET INCOME APPROACH

Problem:

                Johnson Ltd., is expecting an annual EBIT of Rs.2,00,000. Company has Rs.2, 00,000 in10% Debentures. The Equity capitalization rate (Ke) is 12%. You are required to ascertain the total value of the firm and overall cost of capital. What happens if the borrows Rs. 2,00,000 at 10% to repay equity capital

Solution

Given:  Ke=12%, EBIT=2, 00,000, D=2,00,000

 
Earnings available to equity Shareholder (NI)

 

 

Earnings Before Interest and Taxes(EBIT)

2,00,000

Less: Interest (2,00,000x10/100)

20,000

Earnings available to equity shareholders

1,80,000

 

1.Market Value of Equity = Earnings available to Equity Shareholders/Cost of Equity (ke)

                              


                                =Rs.15,00,000

2.Value of the Firm = Market Value of  Equity+ Market Value of Debt

V=15,00,000+2,00,000

V=17,00,000

3. Calculation of Value of Overall cost of Capital (Ko)

                           


                                                Ko=11.76%

Case 2 : Calculation of Value of the Firm when it borrows Rs.2,00,000  to pay off equity capital

Earnings available to equity Shareholder (NI)

 

 

Earnings Before Interest and Taxes(EBIT)

2,00,000

Less: Interest (2,00,000x10/100)

40,000

Earnings available to equity shareholders

1,60,000

 

1.Market Value of Equity = Earnings available to Equity Shareholders/Cost of Equity (ke)

                               


                                                    =Rs.13,33,333

2.Value of the Firm = Market Value of  Equity+ Market Value of Debt

Value of the Firm(V)=13,33,333+4,00,000

Value of the Firm =17,33,333

3. Calculation of Value of Overall cost of Capital (Ko)

                            


                                                    Ko=11.54%

 

               


Comments

Popular posts from this blog

PART A UNIVERSITY QUESTION PAPER AND ANSWERS

UNIT 2 & 3 QUESTION BANK