CFA Level 1 - Corporate Finance
EBIT = sales - variable costs - fixed costs EPS = [(EBIT - interest)*(1-tax rate)] / shares outstanding |
In addition, Newco has annual sales of $5 million, variable costs are 40% of sales and fixed costs are equal to $2.4 million. At each level of debt, determine Newco's EPS.
Answer:
At debt level 0%
:Shares outstanding are 20,000 and interest costs are 0.
EPS = [($5,000,000 - 2,000,000 - 2,400,000-0)*(1-0.4)]/20,000
EPS = $18 per share
At debt level 20%
Shares outstanding are 16,000 [20,000*(1-20%)] and interest costs are 8,000 (200,000*0.04).
EPS = [($5,000,000 - 2,000,000 - 2,400,000-8,000)*(1-0.4)]/16,000
EPS = $22.20 per share
At debt level 40%:
Shares outstanding are 12,000 [20,000*(1-40%)] and interest costs are 24,000 (400,000*0.06).
EPS = [($5,000,000 - 2,000,000 - 2,400,000-24,000)*(1-0.4)]/12,000
EPS = $28.80 per share
At debt level 60%
Shares outstanding are 8,000 [20,000*(1-60%)] and interest costs are 48,000 (600,000*0.08).
EPS = [($5,000,000 - 2,000,000 - 2,400,000-48,000)* (1-0.4)]/8,000
EPS= $41.40 per share
At debt level 80%:
Shares outstanding are 4,000 [20,000*(1-80%)] and interest costs are 80,000 (800,000*0.10)
EPS = [($5,000,000 - 2,000,000 - 2,400,000-80,000)* (1-0.4)]/4,000
EPS = $78.00 per share
With each increase in debt level (accompanied with the decrease in shares outstanding), Newco's earnings per share increases.
0 comments:
Post a Comment