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
Post a Comment