Capital Structure of TCS
Capital Structure of TCS
→ If the firm’s EBIT covers its interest cost, higher leverage benefits
the stockholders resulting in higher EPS
Earnings per Share as a Measure of the
Benefits of Borrowing
→ However, if the firm’s EBIT does not cover its interest cost,
the reverse is true, as shown
Earnings per Share of Firms with Different Capital Structures
Bottom-line
Leverage is a two-edged sword; benefiting firms in
good times and hurting them in bad times
® The search continues for seeking that level
of EBIT that makes the capital structure
decision irrelevant, resulting in similar EPS
® The Break Even EBIT has an answer
Break-Even Earnings for Different
Capital Structures
To calculate the break-even EBIT, we use the following method:
1. We first calculate the EPS of two firms, Company 1 and
Company 2; set them equal; and solve for the EBIT:
EPS = (EBIT – I)/no: of shares
EPS* =( EBIT – 0)/400 = (EBIT -$500)/200
400(EBIT-$500) = 200(EBIT-0)
2EBIT-$1000 = EBIT
EBIT = $1000
2. Next, we calculate each firm’s EPS at the break-even EBIT,
i.e., $1000:
Company 1’s EPS = 1000/400 = $2.50
Company 2’s EPS = (1000-500)/200 = $2.50
Company 3’s EPS = (1000-997.5)/1= $2.50
Break-Even Earnings for Different
Capital Structures
→At a certain level of EBIT, known as the break-even
EBIT, all three firms will have the same EPS, as
shown
→Earnings per Share of Firms with Different Capital
Structures
Break-Even Earnings for Different
Capital Structures
→Below an EBIT of $1000, e.g., $800, leverage hurts
and vice-versa, as shown
12/07/2021 17
Debt and the Tax Shield
EBIT Distribution to Claimants under Different Funding Structures
12/07/2021 19
Effect on Operations
Business Operating Interest Cash to
Outcome cash flow shareholders
Bad $ 80 $ 60 $ 20
Expected $ 100 $ 60 $ 40
Good $120 $ 60 $ 60
12/07/2021 20
Impact of leverage on firm’s cost of
capital
Case 1
® Firm uses equal levels of debt & equity in its
capital structure
® Given tax rate is 40%
® Kd is 10%
® KE is 16%
® WACC is {D/(D+E)} Kd(1-t) + (E/D+E) KE
® WACC = 11%
12/07/2021 21
Case 2
® Firm uses 60 % debt – 40 % equity in its capital
structure
® Tax rate is 40%
® KE is 18%
® Kd is 10%
® WACC = 10.8%
Case 3
® All else being equal, KE changes to 20%
® New WACC is 11.6%
12/07/2021 22
Let us examine
Should I
® Pick the financing mix that maximizes firm value
® Rely on ROE & EPS as appropriate measures of
value
® No, they only measure the returns & ignores
the all important element of risk
® So, increased earnings does not necessarily
increase firm value if it comes at a cost of
increased debt levels
12/07/2021 23
Value
12/07/2021 24
The Epicenter of value
® Value that eventually goes to all the claimants
® Earnings Before Interest & Tax (EBIT)
Government
Tax
EBIT
Debt holders Shareholders
Interest Dividends
12/07/2021 25
® Investment decision decides the Size of the pie
® The Financing decisions decides how the slice
is to be cut
® Can firms increase the slice of residual claims
by restricting the outflow in the form of
corporate taxes?
12/07/2021 26
Unlevered Firm Levered Firm
$ 3,000* @ 10 %
Earnings before Interest & 1,000 1000
Taxes - EBIT
Interest on Debt 0 300
Pretax profits 1,000 700
Tax rate @ 40 % 400 280
Profits after taxes 600 420
Payments made to debt & 600 720
equity
®Maintaining a target capital structure
®Entire PAT paid out as dividends
As the firm issues more debt, its tax shield increases, and the
government’s share of the pie decreases, increasing the value of the
equity-holders.
→All debt financing is optimal.
→The WACC of the firm falls as more debt is added.
® So, can we safely say
® VL = VUL + Present value of Tax shield on Debt
® VL = VUL + DT
Case
® Given: EBIT = 1,000
® Tax rate (T) = 40 %
® So, Post tax EBIT = 1,000(0.4) = 600
® KD = 10%, KEU 12%
® V denotes firm value &
® CFD & CFE denotes cash floes to debt and equity
holders respectively
12/07/2021 29
Financial Policy Cash Flows Values
Unlevered Firm CFD = 0 D = CFD / KD =0
CFE = 600 E = CFE / KEU = 600 / 0.12 =
Taxes = 400 5,000
Value (V) = D+E= 0+5,000 =
5,000
Levered Firm CFD = 300 D = CFD / KD =300 / 0.10 =
3,000 Debt CFE = 420 3,000
issues Taxes = 280 VL = VUL + DT = 5,000 +
(120) / 0.10
VL = 6,200
Since, VL = D + E
6,200 = 3,000 +E
So, E = 3,200
12/07/2021 30
The Benefit – Cost Tradeoff
Value of the Firm
VL
VU
D*
Leverage
12/07/2021 31
Leverage and tax benefits & its implication on firm value
and investors’ cost of capital
• With added leverage, the KE for the levered firm
changes, but the question is to what extent
From our earlier calculations,
• Market value of equity was $ 3,200
• Expected cash flow to equity holders was $ 420
• So, the implied cost of equity for the levered firm
(KEL) is,
• E = CFE/KEL, 3,200 = 420/KEL, KEL = 13.125
• So, the additional debt has altered the KE from 12%
to 13.125%
12/07/2021 32
® The additional 1.125% (13.125 – 12) is the
additional risk premium for financial risk and
increases directly with the D/E ratio
Recall,
® KEL = Rf + Rbus + Rfin
® Where, Rfin denotes financial risk
® Thus: KEL = KEU + Rfin
In this case,
® 13.125% = 12% + 1.125%
12/07/2021 33
Inference
® The value of the firms, either levered of
unlevered can be estimated by discounting its
Post tax EBIT with the appropriate WACC
® Value of the firm will be maximum where the
WACC is minimum
® Challenge is to estimate the minimum WACC
that maximizes the firm value
12/07/2021 34
Cost of Capital & Debt Policy
12/07/2021 36