Math Problem Statement

Gaucho Services starts life with all-equity financing and a cost of equity of 14%. Suppose it refinances to the following market-value capital structure:

Debt (D)

45%

at rDrD = 9.5%

Equity (E)

55%   Use MM’s proposition 2 to calculate the new cost of equity. Gaucho pays taxes at a marginal rate of TcTc = 40%.

Calculate Gaucho’s after-tax weighted-average cost of capital.

Note: Do not round intermediate calculations. Enter your answers as a percent rounded to 2 decimal places.

Solve for:

Return on equity

Solution

We will solve this step by step using Modigliani-Miller Proposition 2 (MM Proposition II) and the formula for the Weighted Average Cost of Capital (WACC).


Step 1: Define the given values

  • Cost of equity before refinancing (rEr_E) = 14% or 0.14
  • Proportion of debt (D/(D+E)D/(D+E)) = 45% or 0.45
  • Proportion of equity (E/(D+E)E/(D+E)) = 55% or 0.55
  • Cost of debt (rDr_D) = 9.5% or 0.095
  • Corporate tax rate (TcT_c) = 40% or 0.40

Step 2: Use MM Proposition II to calculate the new cost of equity

The formula for the cost of equity with leverage is:

rE=rU+DE(rUrD)(1Tc)r_E = r_U + \frac{D}{E} \cdot (r_U - r_D) \cdot (1 - T_c)

Where:

  • rUr_U is the unlevered cost of capital (equal to the original cost of equity before leveraging, rE=14%r_E = 14\%).
  • DE\frac{D}{E} is the debt-to-equity ratio.
  • rDr_D is the cost of debt.
  • TcT_c is the corporate tax rate.

Step 2.1: Calculate DE\frac{D}{E}:

DE=0.450.55=0.8182\frac{D}{E} = \frac{0.45}{0.55} = 0.8182

Step 2.2: Plug values into the MM Proposition II formula:

rE=0.14+(0.8182(0.140.095)(10.40))r_E = 0.14 + (0.8182 \cdot (0.14 - 0.095) \cdot (1 - 0.40))

Step 2.3: Simplify step-by-step:

  • rUrD=0.140.095=0.045r_U - r_D = 0.14 - 0.095 = 0.045
  • (1Tc)=10.40=0.60(1 - T_c) = 1 - 0.40 = 0.60
  • 0.81820.0450.60=0.0220450.8182 \cdot 0.045 \cdot 0.60 = 0.022045

So: rE=0.14+0.022045=0.162045r_E = 0.14 + 0.022045 = 0.162045

Final rEr_E result:

rE=16.20%r_E = 16.20\%


Step 3: Calculate the after-tax Weighted Average Cost of Capital (WACC)

The formula for WACC is: WACC=(DD+ErD(1Tc))+(ED+ErE)WACC = \left( \frac{D}{D+E} \cdot r_D \cdot (1 - T_c) \right) + \left( \frac{E}{D+E} \cdot r_E \right)

Step 3.1: Plug in the values:

WACC=(0.450.095(10.40))+(0.550.162045)WACC = (0.45 \cdot 0.095 \cdot (1 - 0.40)) + (0.55 \cdot 0.162045)

Step 3.2: Simplify step-by-step:

  • 0.450.095=0.042750.45 \cdot 0.095 = 0.04275
  • 0.042750.60=0.025650.04275 \cdot 0.60 = 0.02565 (after-tax cost of debt)
  • 0.550.162045=0.0891250.55 \cdot 0.162045 = 0.089125 (weighted cost of equity)

WACC=0.02565+0.089125=0.114775WACC = 0.02565 + 0.089125 = 0.114775

Final WACC result:

WACC=11.48%WACC = 11.48\%


Final Answers:

  1. Return on equity (rEr_E) = 16.20%
  2. After-tax WACC = 11.48%

Let me know if you'd like further explanation or help!
Here are related questions for further practice:

  1. How does the corporate tax rate affect the WACC?
  2. Why does the cost of equity increase with leverage?
  3. Can WACC be higher than the unlevered cost of equity?
  4. What is the significance of MM Proposition II in finance?
  5. How does the proportion of debt and equity impact the WACC?

Tip: Always recalculate intermediate steps to ensure accuracy when dealing with percentages and leverage ratios!

Ask a new question for Free

By Image

Drop file here or Click Here to upload

Math Problem Analysis

Mathematical Concepts

Finance
Capital Structure
Cost of Equity
Weighted Average Cost of Capital (WACC)
Modigliani-Miller Proposition II
Taxation in Finance

Formulas

r_E = r_U + (D/E) * (r_U - r_D) * (1 - T_c)
WACC = (D/(D+E) * r_D * (1 - T_c)) + (E/(D+E) * r_E)

Theorems

Modigliani-Miller Proposition II

Suitable Grade Level

College/University (Finance or Business courses)