I
888 , ;8 = 888 , (88 =
888 , 888 , 1 =
I )8 units.
7ew: J
+"
I
888 , )8 = 888 , D; =
888 , ;88 , 1 =
I );.); units.
$owever, one could measure operating leverage in other ways, say by
degree of operating leverage:
#ld: F#K I
3 0 H P / J
0 H P / J
I
888 , 888 , 1 = 0 888 , ;8 /= ;8
0 888 , ;8 /= ;8
I ;.8.
7ew: The new F#K, at the expected sales level of A8, is
888 , ;88 , 1 = 0 888 , ;; /= A8
0 888 , )8 = 888 , D; /= A8
I 1.B;.
The problem here is that we have changed both output and sales price,
so the F#Ks are not really comparable.
c. ,t is impossible to state uneuivocally whether the new situation
would have more or less business risk than the old one. !e would
need information on both the sales probability distribution and the
uncertainty about variable input cost in order to make this
determination. $owever, since a higher breakeven point, other things
held constant, is more risky, the change in breakeven points**and
also the higher percentage of fixed costs**suggests that the new
situation is more risky.
. Answers and Solutions: 14 -
()*1 a. "xpected 6#" for 3irm -:
6#"
-
I /8.(0/*;.890 L /8.10/;.890 L /8.)0/(;.890
L /8.10/1;.890 L /8.(0/2;.890 I (;.89.
7ote: The distribution of 6#"
-
is symmetrical. Thus, the answer to
this problem could have been obtained by simple inspection.
Standard deviation of 6#" for 3irm -:
9. 8 . (( (18 )8 18 8 18 )8 0 18 / ( . 8 0 (8 / 1 . 8 0 8 / ) . 8 0 (8 / 1 . 8 0 18 / ( . 8
0 8 . (; 8 . 2; / ( . 8 0 8 . (; 8 . 1; / 1 . 8 0 8 . (; 8 . (; / ) . 8 0 8 . (; 8 . ; / 1 . 8 0 8 . (; 8 . ; / ( . 8
1 1 1 1 1
1 1 1 1 1
-
= = + + + + = + + + + =
+ + + + =
b. According to the standard deviations of 6#", 3irm A is the least
risky, while - is the most risky. $owever, this analysis does not
take into account portfolio effects**if -'s 6#" goes up when most
other companies' 6#"s decline /that is, its beta is negative0, its
apparent riskiness would be reduced.
c. 3irm A's
6#"
I
+"P
I ;.;9. Therefore, 3irm A uses no financial
leverage and has no financial risk. 3irm + and 3irm - have
6#"
M
+"P
, and hence both use leverage. 3irm - uses the most leverage
because it has the highest
6#"
*
+"P
I measure of financial risk.
$owever, 3irm -'s stockholders also have the highest expected 6#".
()*2 a. #riginal value of the firm /F I =80:
H I F L S I 8 L /=(;0/188,8880 I =2,888,888.
#riginal cost of capital:
!A-- I w
d
r
d
/(*T0 L w
e
r
s
I 8 L /(.80/(890 I (89.
!ith financial leverage /w
d
I2890:
!A-- I w
d
r
d
/(*T0 L w
e
r
s
I /8.20/A90/(*8.)80 L /8.A0/((90 I B.D>9.
+ecause growth is &ero, the value of the company is:
H I . 286 . 214 , 348 , 3 $
0896 . 0
) 40 . 0 1 )( 000 , 500 ($
WACC
) T 1 )( EBIT (
WACC
FCF
=
= .
,ncreasing the financial leverage by adding =D88,888 of debt results
in an increase in the firm's value from =2,888,888 to =2,2)B,1().1B>.
Answers and Solutions: 14 1.
b. Gsing its target capital structure of 289 debt, the company must have
debt of:
F I w
d
H I 8.28/=2,2)B,1().1B>0 I =(,88),)>).1B>.
Therefore, its debt value of euity is:
S I H N F I =1,2)2,A;8.
Alternatively, S I /(*w
d
0H I 8.A/=2,2)B,1().1B>0 I =1,2)2,A;8.
The new price per share, P, is:
P I OS L /F N F
8
0P%n
8
I O=1,2)2,A;8 L /=(,88),)>).1B> N 80P%188,888
I =(>.A)(.
c. The number of shares repurchased, Q, is:
Q I /F N F
8
0%P I =(,88),)>).1B> % =(>.A)( I >8,888.1;> >8,888.
The number of remaining shares, n, is:
n I 188,888 N >8,888 I ()8,888.
,nitial position:
"PS I O/=;88,888 N 80/(*8.)80P % 188,888 I =(.;8.
!ith financial leverage:
"PS I O/=;88,888 N 8.8A/=(,88),)>).1B>00/(*8.)80P % ()8,888
I O/=;88,888 N =A8,2(1.;0/(*8.)80P % ()8,888
I =1;A,B(1.; % ()8,888 I =(.B)1.
Thus, by adding debt, the firm increased its "PS by =8.2)1.
d. 289 debt: T," I
,
"+,T
I
5 . 312 , 70 $
EBIT
.
Probability T,"
8.(8 / (.)10
8.18 1.B)
8.)8 A.((
8.18 ((.2B
8.(8 (;.>)
The interest payment is not covered when T," R (.8. The probability
of this occurring is 8.(8, or (8 percent.
. Answers and Solutions: 14 11
()*) a. Present situation /;89 debt0:
!A-- I w
d
r
d
/(*T0 L w
e
r
s
I /8.;0/(890/(*8.(;0 L /8.;0/()90 I ((.1;9.
H I
1125 . 0
) 15 . 0 1 )( 24 . 13 ($
WACC
) T 1 )( EBIT (
WACC
FCF
=
= I =(88 million.
A8 percent debt:
!A-- I w
d
r
d
/(*T0 L w
e
r
s
I /8.A0/(190/(*8.(;0 L /8.20/(>90 I ((.D)9.
H I
1194 . 0
) 15 . 0 1 )( 24 . 13 ($
WACC
) T 1 )( EBIT (
WACC
FCF
=
= I =D).1;; million.
28 percent debt:
!A-- I w
d
r
d
/(*T0 L w
e
r
s
I /8.20/B90/(*8.(;0 L /8.A0/(290 I ((.()9.
H I
1114 . 0
) 15 . 0 1 )( 24 . 13 ($
WACC
) T 1 )( EBIT (
WACC
FCF
=
= I =(8(.812 million.
()*; a. +"A's unlevered beta is b
G
Ib
K
%/(L /(*T0/F%S00I(.8%/(L/(*8.)80/18%B800
I 8.BA8.
b. b
K
I b
G
/( L /(*T0/F%S00.
At )8 percent debt: b
K
I 8.BA /( L 8.>/)89%>8900 I (.1(B.
r
S
I > L (.1(B/)0 I (8.BA19
c. !A-- I w
d
r
d
/(*T0 L w
e
r
s
I /8.)0/D90/(*8.)0 L /8.>0/(8.BA190 I B.>B29.
H I
08683 . 0
) 4 . 0 1 )( 933 . 14 ($
WACC
) T 1 )( EBIT (
WACC
FCF
=
= I =(82.(BB million.
Answers and Solutions: 14 1%
()*> Tax rate I )89 r
63
I ;.89
b
G
I (.1 r
5
N r
63
I >.89
3rom data given in the problem and table we can develop the following
table:
F%A "%A F%" r
d
r
d
/( N T0 Keveraged
beta
a
r
s
b
!A--
c
8.88 (.88 8.8888 A.889 ).189 (.18 (1.189 (1.189
8.18 8.B8 8.1;88 B.88 ).B8 (.2B (2.1B ((.;B
8.)8 8.>8 8.>>>A (8.88 >.88 (.>B (;.8B ((.);
8.>8 8.)8 (.;888 (1.88 A.18 1.1B (B.>B ((.AD
8.B8 8.18 ).8888 (;.88 D.88 ).8B 1D.)B (2.(8
7otes:
a
These beta estimates were calculated using the $amada euation, b I
b
G
O( L /( N T0/F%"0P.
b
These r
s
estimates were calculated using the -AP5, r
s
I r
63
L /r
5
N
r
63
0b.
c
These !A-- estimates were calculated with the following euation:
!A-- I w
d
/r
d
0/( N T0 L /w
c
0/r
s
0.
The firm's optimal capital structure is that capital structure which
minimi&es the firm's !A--. "lliott's !A-- is minimi&ed at a capital
structure consisting of )89 debt and >89 euity. At that capital
structure, the firm's !A-- is ((.);9.
. Answers and Solutions: 14 1&
SO*$TION TO SPREADS"EET PROB*E+
()*A The detailed solution for the problem is available both on the
instructor's resource -F*6#5 /in the file Solution for Ch 14 P7 Build a
Model.xls0 and on the instructor's side of the web site,
http://brigham.swcollege.com.
Answers and Solutions: 14 14
+INI CASE
ASSUME YOU HAVE JUST BEE H!"E# AS BUS!ESS MAA$E" O% &!''A&A(A)E* A &!''A
"ESTAU"AT (O)ATE# A#JA)ET TO )AM&US. THE )OM&AY+S EB!T ,AS -.//*/// (AST
YEA"* A# S!)E THE U!VE"S!TY+S E"O((MET !S )A&&E#* EB!T !S E0&E)TE# TO
"EMA! )OSTAT 1! "EA( TE"MS2 OVE" T!ME. S!)E O E0&AS!O )A&!TA( ,!(( BE
"E3U!"E#* &!''A&A(A)E &(AS TO &AY OUT A(( EA"!$S AS #!V!#E#S. THE
MAA$EMET $"OU& O,S ABOUT ./ &E")ET O% THE STO)4* A# THE STO)4 !S T"A#E#
! THE OVE"5THE5)OUTE" MA"4ET.
THE %!"M !S )U""ET(Y %!A)E# ,!TH A(( E3U!TY6 !T HAS 7//*/// SHA"ES
OUTSTA#!$6 A# &
/
8 -9. &E" SHA"E. ,HE YOU TOO4 YOU" MBA )O"&O"ATE %!A)E
)OU"SE* YOU" !ST"U)TO" STATE# THAT MOST %!"MS+ O,E"S ,OU(# BE %!A)!A((Y
BETTE" O%% !% THE %!"MS USE# SOME #EBT. ,HE YOU SU$$ESTE# TH!S TO YOU" E,
BOSS* HE E)OU"A$E# YOU TO &U"SUE THE !#EA. AS A %!"ST STE&* ASSUME THAT YOU
OBTA!E# %"OM THE %!"M+S !VESTMET BA4E" THE %O((O,!$ EST!MATE# )OSTS O%
#EBT %O" THE %!"M AT #!%%E"ET )A&!TA( ST"U)TU"ES:
: %!A)E# ,!TH #EBT
r
;
/: 555
9/ <./:
=/ <..
>/ 7/./
./ 79./
!% THE )OM&AY ,E"E TO "E)A&!TA(!'E* #EBT ,OU(# BE !SSUE#* A# THE %U#S
"E)E!VE# ,OU(# BE USE# TO "E&U")HASE STO)4. &!''A&A(A)E !S ! THE >/ &E")ET
STATE5&(US5%E#E"A( )O"&O"ATE TA0 B"A)4ET* !TS BETA !S 7./* THE "!S45%"EE "ATE
!S ? &E")ET* A# THE MA"4ET "!S4 &"EM!UM !S ? &E")ET.
A. &"OV!#E A B"!E% OVE"V!E, O% )A&!TA( ST"U)TU"E E%%E)TS. BE SU"E TO
!#ET!%Y THE ,AYS ! ,H!)H )A&!TA( ST"U)TU"E )A A%%E)T THE ,E!$HTE#
AVE"A$E )OST O% )A&!TA( A# %"EE )ASH %(O,S.
AS,E": T$" +AS,- F"3,7,T,#7S A6":
/(0 H I HAKG" #3 3,65
/10 3-3 I 36"" -AS$ 3K#!
/20 !A-- I !",.$T"F AH"6A." -#ST #3 -AP,TAK
/)0 6
S
A7F 6
F
A6" -#STS #3 ST#-? A7F F"+T
/;0 !
"
A7F !
F
A6" P"6-"7TA."S #3 T$" 3,65 T$AT A6" 3,7A7-"F !,T$
ST#-? A7F F"+T.
T$" ,5PA-T #3 -AP,TAK ST6G-TG6" #7 HAKG" F"P"7FS GP#7 T$" "33"-T #3
F"+T #7: !A-- A7F%#6 3-3.
F"+T$#KF"6S $AH" A P6,#6 -KA,5 #7 -AS$ 3K#!S 6"KAT,H" T#
ST#-?$#KF"6S. F"+T$#KF"6S' <3,Q"F@ -KA,5 ,7-6"AS"S 6,S? #3
ST#-?$#KF"6S' <6"S,FGAK@ -KA,5, S# T$" -#ST #3 ST#-?, 6
S
, .#"S GP.
Mini Case: 14 1'
3,65'S -A7 F"FG-T ,7T"6"ST "QP"7S"S. T$,S 6"FG-"S T$" TAQ"S PA,F,
36""S GP 5#6" -AS$ 3#6 PAS5"7TS T# ,7H"ST#6S, A7F 6"FG-"S A3T"6*TAQ
-#ST #3 F"+T
F"+T ,7-6"AS"S T$" 6,S? #3 +A7?6GPT-S, -AGS,7. P6"*TAQ -#ST #3 F"+T,
6
F
, T# ,7-6"AS".
AFF,7. F"+T ,7-6"AS" T$" P"6-"7T #3 3,65 3,7A7-"F !,T$ K#!*-#ST F"+T
/!
F
0 A7F F"-6"AS"S T$" P"6-"7T 3,7A7-"F !,T$ $,.$*-#ST "JG,TS /!
"
0.
T$" 7"T "33"-T #7 !A-- ,S G7-"6TA,7, S,7-" S#5" #3 T$"S" "33"-TS T"7F
T# ,7-6"AS" !A-- A7F S#5" T"7F T# F"-6"AS" !A--.
AFF,T,#7AK F"+T -A7 A33"-T 3-3. T$" AFF,T,#7AK F"+T ,7-6"AS"S T$"
P6#+A+,K,TS #3 +A7?6GPT-S. T$" F,6"-T -#STS #3 3,7A7-,AK F,ST6"SS
A6" K".AK 3""S, <3,6"@ SAK"S, "T-. T$" ,7F,6"-T -#STS A6" K#ST
-GST#5"6S, 6"FG-T,#7S ,7 P6#FG-T,H,TS #3 5A7A."6S A7F K,7" !#6?"6S,
6"FG-T,#7S ,7 -6"F,T /,."., A--#G7TS PASA+K"0 #33"6"F +S SGPPK,"6S.
,7F,6"-T -#STS -AGS" 7#PAT T# .# F#!7 FG" T# K#ST -GST#5"6S A7F F6#P
,7 P6#FG-T,H,TS A7F -AGS"S T$" ,7H"ST5"7T ,7 -AP,TAK T# .# GP FG" T#
,7-6"AS"S ,7 7"T #P"6AT,7. !#6?,7. -AP,TAK /A--#G7TS PASA+K" .#"S GP
AS SGPPK,"6S T,.$T"7 -6"F,T0.
AFF,T,#7AK F"+T -A7 A33"-T T$" +"$AH,#6 #3 5A7A."6S. ,T -A7 -AGS"
6"FG-T,#7S ,7 A."7-S -#STS, +"-AGS" F"+T <P6"*-#55,TS,@ #6 <+#7FS,@
36"" -AS$ 3K#! 3#6 GS" ,7 5A?,7. ,7T"6"ST PAS5"7TS. T$GS, 5A7A."6S
A6" K"SS K,?"KS T# !AST" 3-3 #7 P"6JG,S,T"S #6 7#7*HAKG" AFF,7.
A-JG,S,T,#7S.
+GT ,T -A7 -AGS" ,7-6"AS"S ,7 #T$"6 A."7-S -#STS. F"+T -A7 5A?"
5A7A."6S T## 6,S?*AH"6S", -AGS,7. <G7F"6,7H"ST5"7T@ ,7 6,S?S +GT
P#S,T,H" 7PH P6#T"-TS.
T$"6" A6" AKS# "33"-TS FG" T# ASS55"T6,- ,73#65AT,#7 A7F S,.7AK,7..
5A7A."6S ?7#! T$" 3,65'S 3GTG6" P6#SP"-TS +"TT"6 T$A7 ,7H"ST#6S.
T$GS, 5A7A."6S !#GKF 7#T ,SSG" AFF,T,#7AK "JG,TS ,3 T$"S T$#G.$T T$"
-G66"7T ST#-? P6,-" !AS K"SS T$A7 T$" T6G" HAKG" #3 T$" ST#-? /.,H"7
T$",6 ,7S,F" ,73#65AT,#70. $"7-", ,7H"ST#6S #3T"7 P"6-",H" A7
AFF,T,#7AK ,SSGA7-" #3 ST#-? AS A 7".AT,H" S,.7AK, A7F T$" ST#-?
P6,-" 3AKKS.
B. 172 ,HAT !S BUS!ESS "!S4@ ,HAT %A)TO"S !%(UE)E A %!"M+S BUS!ESS
"!S4@
AS,E": +GS,7S"SS 6,S? ,S G7-"6TA,7TS A+#GT "+,T. 3A-T#6S T$AT ,73KG"7-"
+GS,7"SS 6,S? ,7-KGF": G7-"6TA,7TS A+#GT F"5A7F /G7,T SAK"S0E
G7-"6TA,7TS A+#GT #GTPGT P6,-"SE G7-"6TA,7TS A+#GT ,7PGT -#STSE
P6#FG-T A7F #T$"6 TSP"S #3 K,A+,K,TSE F".6"" #3 #P"6AT,7. K"H"6A."
/F#K0.
Mini Case: 14 1(
B. 192 ,HAT !S O&E"AT!$ (EVE"A$E* A# HO, #OES !T A%%E)T A %!"M+S BUS!ESS
"!S4@ SHO, THE O&E"AT!$ B"EA4 EVE &O!T !% A )OM&AY HAS %!0E#
)OSTS O% -9//* A SA(ES &"!)E O% -7.* A# VA"!AB(ES )OSTS O% -7/.
AS,E": #P"6AT,7. K"H"6A." ,S T$" -$A7." ,7 "+,T -AGS"F +S A -$A7." ,7
JGA7T,TS S#KF. T$" $,.$"6 T$" P6#P#6T,#7 #3 3,Q"F -#STS !,T$,7 A
3,65'S #H"6AKK -#ST ST6G-TG6", T$" .6"AT"6 T$" #P"6AT,7. K"H"6A.".
$,.$"6 #P"6AT,7. K"H"6A." K"AFS T# 5#6" +GS,7"SS 6,S?, +"-AGS" A
S5AKK SAK"S F"-K,7" -AGS"S A KA6."6 "+,T F"-K,7".
J ,S JGA7T,TS S#KF, 3 ,S 3,Q"F -#ST, H ,S HA6,A+K" -#ST, T- ,S T#TAK
-#ST, A7F P ,S P6,-" P"6 G7,T.
#P"6AT,7. +6"A?"H"7 I J
+"
J
+"
I 3 % /P N H0
"QA5PK": 3I=188, PI=(;, A7F HI=(8:
J
+"
I =188 % /=(; N =(80 I )8.
). O,* TO #EVE(O& A E0AM&(E ,H!)H )A BE &"ESETE# TO &!''A&A(A)EAS
MAA$EMET TO !((UST"ATE THE E%%E)TS O% %!A)!A( (EVE"A$E* )OS!#E"
T,O HY&OTHET!)A( %!"MS: %!"M U* ,H!)H USES O #EBT %!A)!$* A#
%!"M (* ,H!)H USES -7/*/// O% 79 &E")ET #EBT. BOTH %!"MS HAVE
-9/*/// ! ASSETS* A >/ &E")ET TA0 "ATE* A# A E0&E)TE# EB!T O%
-=*///.
7. )OST"U)T &A"T!A( !)OME STATEMETS* ,H!)H STA"T ,!TH EB!T* %O" THE
T,O %!"MS.
AS,E": $"6" A6" T$" 3GKKS -#5PK"T"F STAT"5"7TS:
3,65 G 3,65 K
ASS"TS =18,888 =18,888
"JG,TS =18,888 =(8,888
"+,T = 2,888 = 2,888
,7T /(190 8 (,188
"+T = 2,888 = (,B88
TAQ"S /)890 (,188 A18
7, = (,B88 = (,8B8
). 9. O, )A()U(ATE "OE %O" BOTH %!"MS.
AS,E": 3,65 G 3,65 K
+"P (;.89 (;.89
6#, D.89 ((.)9
6#" D.89 (8.B9
T," 1.;
Mini Case: 14 1)
). =. ,HAT #OES TH!S E0AM&(E !((UST"ATE ABOUT THE !M&A)T O% %!A)!A(
(EVE"A$E O "OE@
AS,E": -#7-KGS,#7S 36#5 T$" A7AKSS,S:
T$" 3,65'S +AS,- "A67,7. P#!"6, +"P I "+,T%T#TAK ASS"TS, ,S
G7A33"-T"F +S 3,7A7-,AK K"H"6A.".
3,65 K $AS T$" $,.$"6 "QP"-T"F 6#, +"-AGS" #3 T$" TAQ SAH,7.S "33"-T:
o 6#,
G
I D.89.
o 6#,
K
I ((.)9.
3,65 K $AS T$" $,.$"6 "QP"-T"F 6#":
o 6#"
G
I D.89.
o 6#"
K
I (8.B9.
T$"6"3#6", T$" GS" #3 3,7A7-,AK K"H"6A." $AS ,7-6"AS"F T$" "QP"-T"F
P6#3,TA+,K,TS T# S$A6"$#KF"6S. T$" $,.$"6 6#" 6"SGKTS ,7 PA6T 36#5
T$" TAQ SAH,7.S A7F AKS# +"-AGS" T$" ST#-? ,S 6,S?,"6 ,3 T$" 3,65
GS"S F"+T.
AT T$" "QP"-T"F K"H"K #3 "+,T, 6#"
K
M 6#"
G
.
T$" GS" #3 F"+T !,KK ,7-6"AS" 6#" #7KS ,3 6#A "Q-""FS T$" A3T"6*TAQ
-#ST #3 F"+T. $"6" 6#A I G7K"H"6A."F 6#" I D.89 M r
d
/( * T0 I
(19/8.>0 I A.19, S# T$" GS" #3 F"+T 6A,S"S 6#".
3,7AKKS, 7#T" T$AT T$" T," 6AT,# ,S $G." /G7F"3,7"F, #6 ,73,7,T"KS
KA6."0 ,3 7# F"+T ,S GS"F, +GT ,T ,S 6"KAT,H"KS K#! ,3 ;8 P"6-"7T
F"+T ,S GS"F. T$" "QP"-T"F T," !#GKF +" KA6."6 T$A7 1.; ,3 K"SS
F"+T !"6" GS"F, +GT S5AKK"6 ,3 K"H"6A." !"6" ,7-6"AS"F.
#. E0&(A! THE #!%%E"E)E BET,EE %!A)!A( "!S4 A# BUS!ESS "!S4.
AS,E": +GS,7"SS 6,S? ,7-6"AS"S T$" G7-"6TA,7TS ,7 3GTG6" "+,T. ,T F"P"7FS
#7 +GS,7"SS 3A-T#6S SG-$ AS -#5P"T,T,#7, #P"6AT,7. K"H"6A.", "T-.
3,7A7-,AK 6,S? ,S T$" AFF,T,#7AK +GS,7"SS 6,S? -#7-"7T6AT"F #7 -#55#7
ST#-?$#KF"6S !$"7 3,7A7-,AK K"H"6A." ,S GS"F. ,T F"P"7FS #7 T$"
A5#G7T #3 F"+T A7F P6"3"66"F ST#-? 3,7A7-,7..
Mini Case: 14 1,
E. O, )OS!#E" THE %A)T THAT EB!T !S OT 4O, ,!TH )E"TA!TY* BUT
"ATHE" HAS THE %O((O,!$ &"OBAB!(!TY #!ST"!BUT!O:
E)OOM!) STATE &"OBAB!(!TY EB!T
BA# /.9. -9*///
AVE"A$E /../ =*///
$OO# /.9. >*///
"E#O THE &A"T A AA(YS!S %O" %!"MS U A# (* BUT A## BAS!) EA"!$
&O,E" 1BE&2* "ETU" O !VESTMET 1"O!2* B#E%!E# AS 1ET !)OME C
!TE"EST2/1#EBT C E3U!TY2D* A# THE T!MES5!TE"EST5EA"E# 1T!E2
"AT!O TO THE OUT)OME MEASU"ES. %!# THE VA(UES %O" EA)H %!"M !
EA)H STATE O% THE E)OOMY* A# THE )A()U(ATE THE E0&E)TE# VA(UES.
%!A((Y* )A()U(ATE THE STA#A"# #EV!AT!O A# )OE%%!)!ET O%
VA"!AT!O O% "OE. ,HAT #OES TH!S E0AM&(E !((UST"ATE ABOUT THE
!M&A)T O% #EBT %!A)!$ O "!S4 A# "ETU"@
AS,E": $"6" A6" T$" P6# 3#65A ,7-#5" STAT"5"7TS:
3,65 G 3,65 K
+AF AH.. .##F +AF AH.. .##F
P6#+. 8.1; 8.;8 8.1; 8.1; 8.;8 8.1;
"+,T =1,888 =2,888 =),888 =1,888 =2,888 =),888
,7T"6"ST 8 8 8 (,188 (,188 (,188
"+T =1,888 =2,888 =),888 = B88 =(,B88 =1,B88
TAQ"S /)890 B88 (,188 (,>88 218 A18 (,(18
7, =(,188 =(,B88 =1,)88 = )B8 =(,8B8 =(,>B8
+"P (8.89 (;.89 18.89 (8.89 (;.89 18.89
6#,- >.89 D.89 (1.89 >.89 D.89 (1.89
6#" >.89 D.89 (1.89 ).B9 (8.B9 (>.B9
T," (.A 1.; 2.2
"/+"P0 (;.89 (;.89
"/6#,-0 D.89 D.89
"/6#"0 D.89 (8.B9
6#,-
1.(19 1.(19
6#"
1.(19 ).1)9
T$,S "QA5PK" ,KKGST6AT"S T$AT 3,7A7-,AK K"H"6A." -A7 ,7-6"AS" T$"
"QP"-T"F 6"TG67 T# ST#-?$#KF"6S. +GT, AT T$" SA5" T,5", ,T ,7-6"AS"S
T$",6 6,S?.
3,65 K $AS A !,F"6 6A7." #3 6#"s A7F A $,.$"6 STA7FA6F F"H,AT,#7
#3 6#", ,7F,-AT,7. T$AT ,TS $,.$"6 "QP"-T"F 6"TG67 ,S A--#5PA7,"F
+S $,.$"6 6,S?. T# +" P6"-,S":
6#" /G7K"H"6A."F0
I 1.(19, A7F
6#" /K"H"6A."F0
I ).1)9.
T$GS, ,7 A STA7F*AK#7" 6,S? S"7S", 3,65 K ,S T!,-" AS 6,S?S AS
3,65 G**,TS +GS,7"SS 6,S? ,S 1.(1 P"6-"7T, +GT ,TS STA7F*AK#7"
6,S? ,S ).1) P"6-"7T, S# ,TS 3,7A7-,AK 6,S? ,S ).1)9 * 1.(19 I
1.(19.
Mini Case: 14 1-
%. ,HAT #OES )A&!TA( ST"U)TU"E THEO"Y ATTEM&T TO #O@ ,HAT (ESSOS )A
BE (EA"E# %"OM )A&!TA( ST"U)TU"E THEO"Y@ BE SU"E TO A##"ESS THE MM
MO#E(S.
AS,E": 55 T$"#6S +".,7S !,T$ T$" ASSG5PT,#7 #3 U"6# TAQ"S. 55 P6#H", G7F"6
A H"6S 6"ST6,-T,H" S"T #3 ASSG5PT,#7S, T$AT A 3,65'S HAKG" ,S
G7A33"-T"F +S ,TS 3,7A7-,7. 5,Q:
H
K
I H
G
.
T$"6"3#6", -AP,TAK ST6G-TG6" ,S ,66"K"HA7T. A7S ,7-6"AS" ,7 6#"
6"SGKT,7. 36#5 3,7A7-,AK K"H"6A." ,S "QA-TKS #33S"T +S T$" ,7-6"AS"
,7 6,S? /,."., ?
S
0, S# !A-- ,S -#7STA7T.
55 T$"#6S KAT"6 ,7-KGF"S -#6P#6AT" TAQ"S. -#6P#6AT" TAQ KA!S 3AH#6
F"+T 3,7A7-,7. #H"6 "JG,TS 3,7A7-,7.. !,T$ -#6P#6AT" TAQ"S, T$"
+"7"3,TS #3 3,7A7-,AK K"H"6A." "Q-""F T$" 6,S?S +"-AGS" 5#6" "+,T
.#"S T# ,7H"ST#6S A7F K"SS T# TAQ"S !$"7 K"H"6A." ,S GS"F. 55 S$#!
T$AT:
H
K
I H
G
L TF.
,3 TI)89, T$"7 "H"6S F#KKA6 #3 F"+T AFFS )8 -"7TS #3 "QT6A HAKG" T#
3,65.
5,KK"6 KAT"6 ,7-KGF"F P"6S#7AK TAQ"S. P"6S#7AK TAQ"S K"SS"7 T$"
AFHA7TA." #3 -#6P#6AT" F"+T. -#6P#6AT" TAQ"S 3AH#6 F"+T 3,7A7-,7.
S,7-" -#6P#6AT,#7S -A7 F"FG-T ,7T"6"ST "QP"7S"S, +GT P"6S#7AK TAQ"S
3AH#6 "JG,TS 3,7A7-,7., S,7-" 7# .A,7 ,S 6"P#6T"F G7T,K ST#-? ,S
S#KF, A7F K#7.*T"65 .A,7S A6" TAQ"F AT A K#!"6 6AT". 5,KK"6'S
-#7-KGS,#7S !,T$ P"6S#7AK TAQ"S A6" T$AT T$" GS" #3 F"+T 3,7A7-,7.
6"5A,7S AFHA7TA."#GS, +GT +"7"3,TS A6" K"SS T$A7 G7F"6 #7KS -#6P#6AT"
TAQ"S. 3,65S S$#GKF ST,KK GS" (889 F"+T. 7#T": $#!"H"6, 5,KK"6
A6.G"F T$AT ,7 "JG,K,+6,G5, T$" TAQ 6AT"S #3 5A6.,7AK ,7H"ST#6S !#GKF
AFTGST G7T,K T$"6" !AS 7# AFHA7TA." T# F"+T.
55 T$"#6S ,.7#6"S +A7?6GPT-S /3,7A7-,AK F,ST6"SS0 -#STS, !$,-$
,7-6"AS" AS 5#6" K"H"6A." ,S GS"F. AT K#! K"H"6A." K"H"KS, TAQ
+"7"3,TS #GT!",.$ +A7?6GPT-S -#STS. AT $,.$ K"H"KS, +A7?6GPT-S -#STS
#GT!",.$ TAQ +"7"3,TS. A7 #PT,5AK -AP,TAK ST6G-TG6" "Q,STS T$AT
+AKA7-"S T$"S" -#STS A7F +"7"3,TS. T$,S ,S T$" T6AF"*#33 T$"#6S.
55 ASSG5"F T$AT ,7H"ST#6S A7F 5A7A."6S $AH" T$" SA5" ,73#65AT,#7.
+GT 5A7A."6S #3T"7 $AH" +"TT"6 ,73#65AT,#7. T$GS, T$"S !#GKF S"KK
ST#-? ,3 ST#-? ,S #H"6HAKG"F, A7F S"KK +#7FS ,3 ST#-? ,S G7F"6HAKG"F.
,7H"ST#6S G7F"6STA7F T$,S, S# H,"! 7"! ST#-? SAK"S AS A 7".AT,H"
S,.7AK. T$,S ,S S,.7AK,7. T$"#6S.
#7" A."7-S P6#+K"5 ,S T$AT 5A7A."6S -A7 GS" -#6P#6AT" 3G7FS 3#6 7#7*
HAKG" 5AQ,5,U,7. PG6P#S"S. T$" GS" #3 3,7A7-,AK K"H"6A." +#7FS <36""
-AS$ 3K#!,@ A7F 3#6-"S F,S-,PK,7" #7 5A7A."6S T# AH#,F P"6?S A7F 7#7*
HAKG" AFF,7. A-JG,S,T,#7S.
A S"-#7F A."7-S P6#+K"5 ,S T$" P#T"7T,AK 3#6 <G7F"6,7H"ST5"7T@. F"+T
,7-6"AS"S 6,S? #3 3,7A7-,AK F,ST6"SS. T$"6"3#6", 5A7A."6S 5AS AH#,F
6,S?S P6#T"-TS "H"7 ,3 T$"S $AH" P#S,T,H" 7PHS.
Mini Case: 14 %.
$. ,!TH THE ABOVE &O!TS ! M!#* O, )OS!#E" THE O&T!MA( )A&!TA(
ST"U)TU"E %O" &!''A&A(A)E.
$. 172 %O" EA)H )A&!TA( ST"U)TU"E U#E" )OS!#E"AT!O* )A()U(ATE THE (EVE"E#
BETA* THE )OST O% E3U!TY* A# THE ,A)).
AS,E": 55 T$"#6S ,5PK,"S T$AT +"TA -$A7."S !,T$ K"H"6A.". +
G
,S T$" +"TA
#3 A 3,65 !$"7 ,T $AS 7# F"+T /T$" G7K"H"6"F +"TA. $A5AFA'S "JGAT,#7
P6#H,F"S T$" +"TA #3 A K"H"6"F 3,65: +
K
I +
G
O( L /( * T0/F%S0P. 3#6
"QA5PK", T# 3,7F T$" -#ST #3 "JG,TS 3#6 !
F
I 189, !" 3,6ST GS"
$A5AFA'S "JGAT,#7 T# 3,7F +"TA:
+
K
I +
G
O( L /( * T0/F%S0P
I (.8 O( L /(*8.)0 /189 % B890 P
I (.(;
T$"7 GS" -AP5 T# 3,7F T$" -#ST #3 "JG,TS:
6
S
I 6
63
L +
K
/6P
5
0
I >9 L (.(; />90 I (1.D9
!" -A7 6"P"AT T$,S 3#6 T$" -AP,TAK ST6G-TG6"S G7F"6 -#7S,F"6AT,#7.
!
F
F%S +
K
6
S
89 8.88 (.888 (1.889
189 8.1; (.(;8 (1.D89
289 8.)2 (.1;A (2.;)9
)89 8.>A (.)88 ().)89
;89 (.88 (.>88 (;.>89
7"QT, 3,7F T$" !A--. 3#6 "QA5PK", T$" !A-- 3#6 !
F
I 189 ,S:
!A-- I !
F
/(*T0 6
F
L !
"
6
S
!A-- I 8.1 /( N 8.)0 /B90 L 8.B /(1.D90
!A-- I ((.1B9
T$"7 6"P"AT T$,S 3#6 AKK -AP,TAK ST6G-TG6"S G7F"6 -#7S,F"6AT,#7.
!
F
6
F
6
S
!A--
89 8.89 (1.889 (1.889
189 B.89 (1.D89 ((.1B9
289 B.;9 (2.;)9 ((.8(9
)89 (8.89 ().)89 ((.8)9
;89 (1.89 (;.>89 ((.)89
Mini Case: 14 %1
$. 192 O, )A()U(ATE THE )O"&O"ATE VA(UE* THE VA(UE O% THE #EBT THAT ,!(( BE
!SSUE#* A# THE "ESU(T!$ MA"4ET VA(UE O% E3U!TY.
AS,E": 3#6 "QA5PK" T$" -#6P#6AT" HAKG" 3#6 !
F
I 189 ,S:
H I 3-3 % /!A--*.0
.I8, S# ,7H"ST5"7T ,7 -AP,TAK ,S U"6#E S# 3-3 I 7#PAT I "+,T /(*T0.
,7 T$,S "QA5PK", 7#PAT I /=;88,8880/(*8.)80 I =288,888.
GS,7. T$"S" HAKG"S, H I =288,888 % 8.((1B I =1,>;D,;A).
6"P"AT,7. T$,S 3#6 AKK -AP,TAK ST6G-TG6"S .,H"S T$" 3#KK#!,7. TA+K":
!
F
!A-- -#6P. HAKG"
89 (1.889 =1,;88,888
189 ((.1B9 =1,>;D,;A)
289 ((.8(9 =1,A1),AD>
)89 ((.8)9 =1,A(A,2D(
;89 ((.)89 =1,>2(,;AD
AS T$,S S$#!S, HAKG" ,S 5AQ,5,U"F AT A -AP,TAK ST6G-TG6" !,T$ 289
F"+T.
$. 1=2 )A()U(ATE THE "ESU(T!$ &"!)E &E" SHA"E* THE UMBE" O% SHA"ES
"E&U")HASE#* A# THE "EMA!!$ SHA"ES.
AS,E": 3,6ST,3,7F T$" F#KKA6 HAKG" #3 F"+T A7F "JG,TS. 3#6 "QA5PK", 3#6 !
F
I 189, T$" F#KKA6 HAKG" #3 F"+T ,S:
F I !
F
H I 8.1 /=1,>;D,;A)0 I =;2(,D(;.
!" -A7 T$"7 3,7F T$" F#KKA6 HAKG" #3 "JG,TS:
S I H N F
S I =1,>;D,;A) * =;2(,D(; I =1,(1A,>;D.
!" 6"P"AT T$,S P6#-"SS 3#6 AKK T$" -AP,TAK ST6G-TG6"S.
!
F
F"+T, F ST#-? HAKG", S
89 =8 =1,;88,888
189 =;2(,D(; =1,(1A,>>8
289 =B(A,)2D =(,D8A,2;A
)89 =(,8B>,D;A =(,>28,)2;
;89 =(,2(;,ABD =(,2(;,ABD
7#T": T$"S" A6" 6#G7F"FE S"" -$ () 5,7, -AS".QKS 3#6 3GKK
-AK-GKAT,#7S.
7#T,-" T$AT T$" HAKG" #3 T$" "JG,TS F"-K,7"S AS 5#6" F"+T ,S ,SSG"F,
+"-AGS" F"+T ,S GS"F T# 6"PG6-$AS" ST#-?. +GT T$" T#TAK !"AKT$ #3
S$A6"$#KF"6S ,S T$" HAKG" #3 ST#-? A3T"6 T$" 6"-AP PKGS T$" -AS$
6"-",H"F ,7 6"PG6-$AS", A7F T$,S T#TAK .#"S GP /,T ,S "JGAK T#
-#6P#6AT" HAKG" #7 "A6K,"6 SK,F"0.
Mini Case: 14 %%
T$" 3,65 ,SSG"S F"+T, !$,-$ -$A7."S ,TS !A--, !$,-$ -$A7."S HAKG".
T$" 3,65 T$"7 GS"S F"+T P6#-""FS T# 6"PG6-$AS" ST#-?. T$" ST#-?
P6,-" -$A7."S A3T"6 F"+T ,S ,SSG"F, +GT F#"S 7#T -$A7." FG6,7. A-TGAK
6"PG6-$AS" /#6 A6+,T6A." ,S P#SS,+K"0. T$" ST#-? P6,-" A3T"6 F"+T ,S
,SSG"F +GT +"3#6" ST#-? ,S 6"PG6-$AS"F 6"3K"-TS S$A6"$#KF"6 !"AKT$,
!$,-$ ,S T$" SG5 #3 T$" ST#-? A7F T$" -AS$ PA,F ,7 6"PG6-$AS".
3#6 "QA5PK", T# 3,7F T$" ST#-? P6,-" 3#6 !
F
I 189, K"T F
8
A7F 7
8
F"7#T" F"+T A7F #GTSTA7F,7. S$A6"S +"3#6" T$" 6"-AP. F * F
8
,S "JGAK
T# -AS$ T$AT !,KK +" GS"F T# 6"PG6-$AS" ST#-?. S L /F * F
8
0 ,S T$"
!"AKT$ #3 S$A6"$#KF"6S' A3T"6 T$" F"+T ,S ,SSG"F +GT ,55"F,AT"KS
+"3#6" T$" 6"PG6-$AS". !" -A7 "QP6"S T$" ST#-? P6,-" P"6 S$A6" P6,#6
T# T$" 6"PG6-$AS", P, 3#6 !
F
I 189, AS:
P I OS L /F N F
8
0P%7
8
.
P I O=1,(1A,>>8 L /=;2(,D(; N 80P % (88,888
P I =1>.;D> P"6 S$A6".
T$" 7G5+"6 #3 S$A6"S 6"PG6-$AS"F ,S:
V 6"PG6-$AS"F I /F * F
8
0 % P
V 6"P. I /=;2(,D(; N 80 % =1>.;D>
I 18,888.
T$" 7G5+"6 #3 6"5A,7,7. S$A6"S A3T"6 T$" 6"PG6-$AS" ,S:
V 6"5A,7,7. I 7 I S % P
7 I =1,(1A,>>8 % =1>.;D>
I B8,888.
!" -A7 APPKS T$,S SA5" P6#-"FG6" T# AKK T$" -AP,TAK ST6G-TG6"S G7F"6
-#7S,F"6AT,#7.
V S$A6"S V S$A6"S
!
F
P 6"PG6-$. 6"5A,7,7.
89 =1;.88 8 (88,888
189 =1>.>8 18,888 B8,888
289 =1A.1; 28,888 A8,888
)89 =1A.(A )8,888 >8,888
;89 =1>.21 ;8,888 ;8,888
H. )OS!#E"!$ O(Y THE )A&!TA( ST"U)TU"ES U#E" AA(YS!S* ,HAT !S
&!''A&A(A)E+S O&T!MA( )A&!TA( ST"U)TU"E@
AS,E": T$" #PT,5AK -AP,TAK ST6G-TG6" ,S 3#6 !
F
I 289. T$,S .,H"S T$"
$,.$"ST -#6P#6AT" HAKG", T$" K#!"ST !A--, A7F T$" $,.$"ST ST#-? P6,-"
P"6 S$A6". +GT 7#T,-" T$AT !
F
I )89 ,S H"6S S,5,KA6 T# T$" #PT,5AK
S#KGT,#7E ,7 #T$"6 !#6FS, T$" #PT,5AK 6A7." ,S P6"TTS 3KAT.
Mini Case: 14 %&
!. ,HAT OTHE" %A)TO"S SHOU(# MAA$E"S )OS!#E" ,HE SETT!$ THE TA"$ET
)A&!TA( ST"U)TU"E@
AS,E": 5A7A."6S S$#GKF AKS# -#7S,F"6 T$" F"+T 6AT,#S #3 #T$"6 3,65S ,7 T$"
,7FGST6S, P6# 3#65A -#H"6A." 6AT,#S AT F,33"6"7T -AP,TAK ST6G-TG6"S
G7F"6 F,33"6"7T "-#7#5,- S-"7A6,#S, K"7F"6 A7F 6AT,7. A."7-S
ATT,TGF"S /,."., T$" ,5PA-T #7 +#7F 6AT,7.S0, 6"S"6H" +#66#!,7.
-APA-,TS, T$" "33"-TS #7 -#7T6#K /,."., F#"S T$" -AP,TAK ST6G-TG6"
5A?" ,T "AS,"6 #3 $A6F"6 3#6 A7 #GTS,F"6 T# TA?" #H"6 T$" 3,650, T$"
3,65'S TSP"S #3 ASS"TS /,."., A6" T$"S TA7.,+K", A7F $"7-" SG,TA+K"
AS -#KKAT"6AKW8, A7F T$" 3,65'S P6#T"-T"F TAQ 6AT"S.
Mini Case: 14 %4