WACC - Rate of return
Hi guys,
I haven't done Valuations for a while and I'm currently trying to understand it again. Hope you can help me:
Let's assume a company has an EBIT of 1,000,000 and we acquire it at 4x EBIT --> 4,000,000
What's the rate of return?
I would first calculate the cost of equity (2,000,000) and cost of debt (2,000,000)
EBIT: 1,000,000 Multiple: 4x Value: 4,000,000
EBIT/EV = 25%
Equity: 2,000,000 Debt: 2,000,000
Cost of Debt: 5% = 100,000 Cost of Equity: risk free rate (3%) + market risk premium (4%) x beta (0,87) = 6,09% = 121,800
WACC: DEBT/Total Capital x cost of debt + equity/total capital x cost of equity
WACC: 2,000,000 / 4,000,000 x 5% + 2,000,000 / 4,000,000 x 6,09%
0,025 + 0,03 = 0,55 = 5,545%
4,000,000 x 5,545 % = 221, 800
Therefor our EBT is 1,000,000 - 221,800 = 778, 200
EBT/ Total Capital = 19,45%
Is that all correct? Thanks !
you didn't tax effect the debt in your WACC calc.
wacc is:
d/total x cost of debt x (1-taxrate) + e/total x capm(cost of eq),,,,,,,,, assuming no preferred.
What's your tax rate? You need to use after tax cost of debt. Also, per PEMDAS, your cost of equity is 648 bps, not 609. Cost of Equity = risk free rate + (mkt risk premium x Beta)
A market risk premium of 4% seems low to me.
A quick corpfin course ... (It's the only useful stuff in learned in college, and i actually really learned it during my internships) WACC: Kd(1-T)D/A + KeE/A WACC: 4.865% (Assuming a 35% Tax Rate and that your Beta is already levered otherwise lever it with LBeta = UBeta(1+(1-T)*D/E) (Btw, WACC assumes an unlevered FCF(It means no Interest payments) and returns the Enterprise Value) EV - Net Debt = Equity Value Net Debt = Debt - Cash (Bonus track: Firm Value FV = EV + Cash)
Back to your problem EBIT - I = EBT (The resulting FCF has to be discounted with the cost of Equity: Ke) I = Kd*Debt = 100,000 EBT =900,000 why did you use the CAPM for this? EBT/ASSETS = 22.50% (Capital may refer to many things, but mostly it is a portion of Equity) EBT/EQUITY = 11.25%
Thanks Kraken for your help, could you just explain how you calculate the EBT/Equity = 11.25% Thanks!
Eveniet numquam et quod natus quam. Officiis itaque tempora eveniet voluptatem. Error accusamus aliquam qui autem quasi odit sint.
Ipsam cupiditate accusamus dolor dignissimos quas enim et ipsa. Enim et totam facilis quidem harum eos. Saepe nihil ipsa molestias quas ut unde ut. Alias vero quia iure officia aut. Officia voluptas reprehenderit voluptas eos quae inventore at est. Illo voluptate quibusdam vel enim. Vel laboriosam ab porro iste est natus molestiae.
Velit voluptatem ut sint voluptatem. Molestias et molestias dicta consectetur. Aut qui et voluptates placeat amet. Ut et enim enim.
Molestiae eveniet nemo ut eum dolorum. Sit quas laudantium nam porro sequi reprehenderit. Ipsa dolorem ut excepturi assumenda ex. Neque aut sed dicta odio in quasi. Cum consequatur dolor consequatur dolorem. Est qui molestiae voluptas voluptas.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...