Astromet is financed entirely by
common stock and has a beta of 1.10. The firm pays no taxes. The stock has a
price-earnings multiple of 10.0 and is priced to offer a 11.0% expected
return. The company decides to repurchase half the common stock and
substitute an equal value of debt.
|
Assume that the debt yields a
risk-free 5.0%.
|
a.
|
Calculate the beta of the common
stock after the refinancing. (Round your answer to
1 decimal place.)
|
Beta of the common
stock
|
b.
|
Calculate the required return and
risk premium on the common stock before the refinancing. (Round your answers to 1 decimal place.)
|
Required return
|
%
|
Risk premium
|
%
|
c.
|
Calculate the required return and
risk premium on the common stock after the refinancing. (Round your answers to 1 decimal place.)
|
Required return
|
%
|
Risk premium
|
%
|
d.
|
Calculate the required return on
the debt. (Round your answer to 1 decimal place.)
|
Required return
|
%
|
e.
|
Calculate the required return on
the company (i.e., stock and debt combined) after the refinancing. (Do not round intermediate calculations. Round your answer
to 1 decimal place.)
|
Required return
|
%
|
Assume that the operating profit
of the firm is expected to remain constant.
|
f.
|
Calculate the percentage increase
in earnings per share after the refinancing. (Do
not round intermediate calculations. Round your answer to 2 decimal places.)
|
Percentage increase
|
%
|
g-1.
|
Calculate the new price-earnings
multiple. (Do not round intermediate calculations.
Round your answer to 2 decimal places.)
|
New price-earnings
multiple
|
g-2.
|
Has anything happened to the stock
price?
|
Unchanged
|
Explanation:
Some values below may show as
rounded for display purposes, though unrounded numbers should be used for the
actual calculations.
|
Currently, with no outstanding
debt, βequity = 1.10.
|
Therefore: βassets =
1.10
|
Also: requity =
11.0% rassets = 11.0%
|
Finally: rdebt =
5.0%
|
The firm plans to refinance,
resulting in a debt-to-equity ratio of 1.10 and a debt-to-value ratio of
debt/(debt + equity) = 0.5. |
a.
|
(βequity × 0.5) + (βdebt
× 0.5) = βassets = 1.10
|
(βequity × 0.5) + 0 =
1.10 βequity = 1.10/0.5 = 2.2
|
b.
|
requity
= rassets = 11.0%
|
Risk premium = requity
− rdebt = 11.0% − 5.0% = 6.0%
|
(Note that the debt is risk-free.)
|
c.
|
requity
= rassets + [D/E × (rassets
− rdebt)] = 11.0% + [1 × (11.0% − 5.0%)] = 17.0%
|
Risk premium = requity
− rdebt = 17.0% − 5.0% = 12.0%
|
e.
|
rassets
= (0.5 × requity) + (0.5 × rdebt) =
(0.5 × 17.0%) + (0.5 × 5.0%) = 11.0%
|
This is unchanged.
|
f.
|
Suppose total equity before the
refinancing was $1,000. Then expected earnings were 11.0% of $1,000, or $110.
After the refinancing, there will be $500 of debt and $500 of equity, so
interest expense will be $25.0. Therefore, earnings fall from $110 to $85,
but the number of shares is now only half as large. Therefore, EPS increases
by 54.55%:
|
EPS after
|
=
|
85/(original shares/2)
|
=
|
1.55
|
EPS
before
|
110.0/original
shares
|
g.
|
The stock price is unchanged, but
earnings per share have increased by a factor of 1.55. Therefore, the P/E
ratio must decrease by a factor of 1.55, from 10.0 to:
|
10.0/1.55 = 6.47
|
So, while expected earnings per
share increase, the earnings multiple decreases, and the stock price is
unchanged.
|
How did you come up with the 54.55% increase in part F?
ReplyDeleteSuppose total equity before the refinancing was $1,000. Then expected earnings were 11.0% of $1,000, or $110. After the refinancing, there will be $500 of debt and $500 of equity, so interest expense will be $25.0. Therefore, earnings fall from $110 to $85, but the number of shares is now only half as large. Therefore, EPS increases by 54.55%:
ReplyDelete