NO.PZ2023090507000002
问题如下：
A financial analyst is evaluating the capital structure for Plover, Inc., a European-based unleveraged firm with a constant (perpetual) cash flow of EUR10.0 million per year before taxes. The firm has a market value of EUR100.0 million and a corporate tax rate of 20%. Plover plans to issue EUR35.0 million in debt to retire an equivalent amount of equity, so the size of the firm will remain unchanged. The debt will have a cost of 4.5%. Assume the cost of financial distress is close to zero.
After the debt issuance and change in the capital structure, Plover’s WACC is closest to:
选项：
A.
5.47%.
B.
7.48%.
C.
8.82%.
解释：
B is correct. The calculations to determine the WACC are as follows:
The after-tax cash flows for the company are EUR10.0 million (1 – 0.20) = EUR8.0 million. Since the cash flows are assumed to be perpetual, WACC for the unlevered firm is calculated as
rWACC = CF(1 – t)/V = EUR8.0 million/EUR100.0 million = 8.0%.
The market value of Plover with the debt financing is EUR107 million:
VL = VU + tD = EUR100.0 million + 0.20(EUR35.0 million) = EUR107.0 million.
To find the cost of equity, we first need to find the market value of equity:
VL = D + E, where D and E are market values of debt and equity, respectively.
E = EUR107.0 million – EUR35.0 million = EUR72.0 million.
The cost of equity is given by
re = r0 + (r0 − rd)(1 − t)D/E
= 8.0% + (8.0% – 4.5%)(0.80)(EUR35.0 million/EUR72.0 million) = 9.36%.
Plover’s WACC is calculated as follows:
WACC = (Weighting of debt × Cost of debt) + (Weighting of equity × Cost of equity)
= (EUR35 million/EUR107.0 million)(4.5%)(1 – 0.2) + (EUR72.0 million/ EUR107.0 million)(9.36%) = 7.48%, which is lower than the 8.0% for the unlevered firm.
自己计算的是0.35*0.045*（1-0.2）+0.65*0.1，这个公式哪里有问题
