17-0 McGraw-Hill Ryerson

1. Chapter Seventeen 17 Capital Budgeting for the Levered Firm Corporate Finance Ross Westerfield  Jaffe Sixth Edition Prepared by Gady Jacoby University of Manitoba and Sebouh Aintablian American University of Beirut

2. Prospectus • Recall that there are three questions in corporate finance. • The first regards what long-term investments the firm should make (the capital budgeting question). • The second regards the use of debt (the capital structure question). • This chapter is the nexus of these questions.

3. Chapter Outline 17.1 Adjusted Present Value Approach 17.2 Flows to Equity Approach 17.3 Weighted Average Cost of Capital Method 17.4 A Comparison of the APV, FTE, and WACC Approaches 17.5 Capital Budgeting for Projects that are Not Scale-Enhancing 17.6 APV Example 17.7 Beta and Leverage 17.8 Summary and Conclusions

4. 17.1 Adjusted Present Value Approach • The value of a project to the firm can be thought of as the value of the project to an unlevered firm (NPV) plus the present value of the financing side effects (NPVF): • There are four side effects of financing: • The Tax Subsidy to Debt • The Costs of Issuing New Securities • The Costs of Financial Distress • Subsidies to Debt Financing

5. APV Example Consider a project of the Pearson Company, the timing and size of the incremental after-tax cash flows for an all-equity firm are: -$1,000 $125 $250 $375 $500 0 1 2 3 4 The unlevered cost of equity is r0 = 10%: The project would be rejected by an all-equity firm: NPV < 0.

6. APV Example (continued) • Now, imagine that the firm finances the project with $600 of debt at rB = 8%. • Pearson’s tax rate is 40%, so they have an interest tax shield worth TCBrB = .40×$600×.08 = $19.20 each year. • The net present value of the project under leverage is: • So, Pearson should accept the project with debt.

7. APV Example (continued) • Note that there are two ways to calculate the NPV of the loan. Previously, we calculated the PV of the interest tax shields. Now, let’s calculate the actual NPV of the loan: • Which is the same answer as before.

8. 17.2 Flows to Equity Approach • Discount the cash flow from the project to the equity holders of the levered firm at the cost of levered equity capital, rS. • There are three steps in the FTE Approach: • Step One: Calculate the levered cash flows • Step Two: Calculate rS. • Step Three: Valuation of the levered cash flows at rS.

9. CF4 = $500 -28.80 -600 CF3 = $375 -28.80 CF2 = $250 -28.80 CF1 = $125-28.80 $96.20 $221.20 $346.20 -$128.80 0 1 2 3 4 Step One: Levered Cash Flows for Pearson • Since the firm is using $600 of debt, the equity holders only have to come up with $400 of the initial $1,000. • Thus, CF0 = -$400 • Each period, the equity holders must pay interest expense. The after-tax cost of the interest is B×rB×(1-TC) = $600×.08×(1-.40) = $28.80 -$400

10. Step Two: Calculate rS for Pearson • To calculate the debt-to-equity ratio, B/S, start with the debt to value ratio. Note that the value of the project is • B = $600 when V = $1,007.09 so S = $407.09.

11. Step Three: Valuation for Pearson • Discount the cash flows to equity holders at rS = 11.77% -$400 $96.20 $221.20 $346.20 -$128.80 0 1 2 3 4

12. 17.3 WACC Method for Pearson • To find the value of the project, discount the unlevered cash flows at the weighted average cost of capital. • Suppose Pearson Inc. target debt to equity ratio is 1.50.

13. Valuation for Pearson using WACC • To find the value of the project, discount the unlevered cash flows at the weighted average cost of capital

14. 17.4 A Comparison of the APV, FTE, and WACC Approaches • All three approaches attempt the same task: valuation in the presence of debt financing. • Guidelines: • Use WACC or FTE if the firm’s target debt-to-value ratio applies to the project over the life of the project. • Use the APV if the project’s level of debt is known over the life of the project. • In the real world, the WACC is the most widely used approach by far.

15. Summary: APV, FTE, and WACC APV WACC FTE Initial Investment All All Equity Portion Cash Flows UCF UCF LCF Discount Rates r0 rWACC rS PV of financing effects Yes No No Which approach is best? • Use APV when the level of debt is constant • Use WACC and FTE when the debt ratio is constant

16. 17.5 Capital Budgeting for Projects that are Not Scale-Enhancing • A scale-enhancing project is one where the project is similar to those of the existing firm. • In the real world, executives would make the assumption that the business risk of the non-scale-enhancing project would be about equal to the business risk of firms already in the business. • No exact formula exists for this. Some executives might select a discount rate slightly higher on the assumption that the new project is somewhat riskier since it is a new entrant.

17. 17.5 Capital Budgeting for Projects that are Not Scale-Enhancing: An example • World-Wide Enterprises (WWE) is planning to enter into a new line of business (widget industry) • American Widgets (AW) is a firm in the widget industry. • WWE has a D/E of 1/3, AW has a D/E of 2/3. • Borrowing rate for WWE is10 % Borrowing rate for AW is 8 % • Given: Market risk premium = 8.5 %, Rf = 8%, Tc= 40% • What is the appropriate discount rate for WWE to use for its widget venture?

18. 17.5 Capital Budgeting for Projects that are Not Scale-Enhancing: An example • A four step procedure to calculate discount rates: • Determining AW’s cost of Equity Capital (rs) • Determining AW’s Hypothetical All-Equity Cost of Capital. (r0) • Determining rs for WWE’s Widget Venture • Determining rWACC for WWE’s Widget Venture.

19. STEP 1:Determining AW’s cost of Equity Capital (rs)

20. STEP 2 :Determining AW’s Hypothetical All- Equity Cost of Capital. (r0)

21. STEP 3 :Determining rs for WWE’s Widget Venture Assuming that the business risk of WWE and AW are the same, NOTE : rs (WWE) < rs (AW) because D/E (WWE) < D/E (AW)

22. STEP 4: Determining rWACC for WWE’s Widget Venture.

23. 17.6 APV Example: Worldwide Trousers, Inc. is considering a $5 million expansion of their existing business. • The initial expense will be depreciated straight-line over five years to zero salvage value • The pretax salvage value in year 5 will be $500,000. • The project will generate pretax earnings of $1,500,000 per year, and not change the risk level of the firm. • The firm can obtain a five-year $3,000,000 loan at 12.5% to partially finance the project. • If the project were financed with all equity, the cost of capital would be 18%. The corporate tax rate is 34%, and the risk-free rate is 4%. • The project will require a $100,000 investment in net working capital.  • Calculate the APV.

24. 17.6 APV Example: Cost Let’s work our way through the four terms in this equation: The cost of the project is not $5,000,000. We must include the round trip in and out of net working capital and the after-tax salvage value. NWC is riskless, so we discount it at rf. Salvage value should have the same risk as the rest of the firm’s assets, so we use r0.

25. 17.6 APV Example: PV unlevered project Turning our attention to the second term, The PV unlevered project is the present value of the unlevered cash flows discounted at the unlevered cost of capital, 18%.

26. 17.6 APV Example: PV depreciation tax shield Turning our attention to the third term, The PV depreciation tax shield is the present value of the tax savings due to depreciation discounted at the risk free rate, at rf = 4%

27. 17.6 APV Example: PV interest tax shield Turning our attention to the last term, The PV interest tax shield is the present value of the tax savings due to interest expense discounted at the firms debt rate, at rD = 12.5%

28. 17.6 APV Example: Adding it all up Let’s add the four terms in this equation: Since the project has a positive APV, it looks like a go.

29. 17.7 Beta and Leverage • Recall that an asset beta would be of the form:

30. 17.7 Beta and Leverage: No Corp.Taxes • In a world without corporate taxes, and with riskless corporate debt, it can be shown that the relationship between the beta of the unlevered firm and the beta of levered equity is: • In a world without corporate taxes, and with risky corporate debt, it can be shown that the relationship between the beta of the unlevered firm and the beta of levered equity is:

31. Since must be more than 1 for a levered firm, it follows that 17.7 Beta and Leverage: with Corp. Taxes • In a world with corporate taxes, and riskless debt, it can be shown that the relationship between the beta of the unlevered firm and the beta of levered equity is:

32. 17.7 Beta and Leverage: with Corp. Taxes • If the beta of the debt is non-zero, then:

33. 17.8 Summary and Conclusions • The APV formula can be written as: • The FTE formula can be written as: • The WACC formula can be written as

34. 17.8 Summary and Conclusions (cont.) • Use the WACC or FTE if the firm's target debt to value ratio applies to the project over its life. 5 The APV method is used if the level of debt is known over the project’s life. 6 The beta of the equity of the firm is positively related to the leverage of the firm.

35. Appendix 17-A:The APV approach to Valuing Leveraged Buyouts (LBOs) • An LBO is the acquisition by a small group of investors of a public or private company financed primarily with debt. • In an LBO, the equity investors are expected to pay off outstanding principal according to a specific timetable. • The owners know that the firm’s debt-to-equity ratio will fall and can forecast the dollar amount of debt needed to finance future operations. • Under these circumstances, the APV approach is more practical than the WACC approach because the capital structure is changing.

36. The APV Approach to Valuing LBOs:The RJR Nabisco Buyout • In 1988, the CEO of the firm announced a bid of $75 per share to take the firm private in a management buyout. • Another bid of $90 per share by Kohlberg Kravis and Roberts (KKR) was followed. • At the end, KKR emerged from the bidding process with an offer of $109 a share, totalling $25 billion. • We use the APV technique to analyze KKR’s winning strategy.

37. The RJR Nabisco Buyout (cont.) • KKR planned a significant increase in leverage with accompanying tax benefits. • The firm issued almost $24 billion of new debt to complete the buyout with annual interest costs of $3 billion. 4 Steps for RJR LBO valuation Step1: Calculating the PV of UCF for 1989-93:

38. The RJR Nabisco Buyout (cont.) Step1: Calculating the PV of UCF beyond 1993: Assume :UCF grow at 3 % after 1993 TOTAL UNLEVERED VALUE = 12.224 +12.333 = $24.557 b

39. The RJR Nabisco Buyout (cont.) Step3: Calculating the PV of interest tax shields 1989-93: Given: average cost of debt (pretax) = 13.5 % • Step4: Calculating the PV of interest tax shields beyond 1993: • Assume: debt/assets ratio will be maintained at 25 %. • The WACC method will be appropriate to find terminal value.

40. The RJR Nabisco Buyout (cont.)

41. The RJR Nabisco Buyout (cont.) • We know that: VL= VU + PVTS PVTS = VL (1993)-VU(1993) VL (1993)(from Step4) and Vu (1993)(from Step1) PVTS = $26.654 –23.746 = $2.908 billion Total value of interest tax shields = 1.544 + 3.877 (from Step3) = $5.421

42. The RJR Nabisco Buyout (cont.) • Total value of RJR = Total unlevered value + Total value of interest tax shields = $24.557 (Step1) + 5.421 (Step 4) = $29.978 billion