Scribd Logo
Upload

Welcome to Scribd!

  • 32 views

    Name - Prasad Rathi Roll No - 18PGP238 Section - C: Current Condition

    Uploaded by

    aaidanrathi
    The document contains an assignment analyzing the impact of increasing debt levels on a firm's credit ratings and cost of debt. It runs iterations increasing the debt-to-firm value ratio from 10% to 50% in increments of 10%, calculating new credit ratings, interest coverage ratios, and costs of debt at each level based on reduced pre-tax profits. Higher debt levels lead to lower credit ratings, weaker coverage ratios, and higher costs of debt.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd

    Name - Prasad Rathi Roll No - 18PGP238 Section - C: Current Condition

    Uploaded by

    aaidanrathi
    32 views6 pages
    The document contains an assignment analyzing the impact of increasing debt levels on a firm's credit ratings and cost of debt. It runs iterations increasing the debt-to-firm value ratio from 10% to 50% in increments of 10%, calculating new credit ratings, interest coverage ratios, and costs of debt at each level based on reduced pre-tax profits. Higher debt levels lead to lower credit ratings, weaker coverage ratios, and higher costs of debt.

    Original Description:

    Corporate Finance Assignment

    Original Title

    Assignment Prasad

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document contains an assignment analyzing the impact of increasing debt levels on a firm's credit ratings and cost of debt. It runs iterations increasing the debt-to-firm value ratio from 10% to 50% in increments of 10%, calculating new credit ratings, interest coverage ratios, and costs of debt at each level based on reduced pre-tax profits. Higher debt levels lead to lower credit ratings, weaker coverage ratios, and higher costs of debt.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    32 views6 pages

    Name - Prasad Rathi Roll No - 18PGP238 Section - C: Current Condition

    Uploaded by

    aaidanrathi
    The document contains an assignment analyzing the impact of increasing debt levels on a firm's credit ratings and cost of debt. It runs iterations increasing the debt-to-firm value ratio from 10% to 50% in increments of 10%, calculating new credit ratings, interest coverage ratios, and costs of debt at each level based on reduced pre-tax profits. Higher debt levels lead to lower credit ratings, weaker coverage ratios, and higher costs of debt.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    of 6

    CF-II ASSIGNEMENT

    Name – Prasad Rathi Roll No – 18PGP238 Section - C

    Current Condition
    Firm value 1117445.19
    Risk-free rate 6.68%
    Country risk 1.40%
    D/D+E 19.09%
    D/E 23.60%
    Debt value 213371.2
    PBDIT 68980.1
    Interest expense 10875.3
    Interest coverage
    ratio 6.342822727
    Likely rating A2/A
    Risk Premium 0.99%
    Pre-tax cost of
    debt 9.07%
    Cost of Capital

    If income drops by 30%


    Iteration 1 Iteration 2
    Debt Percent 10% Debt Percent 10%
    Firm value 1117445.19 Firm value 1117445.19
    Risk-free rate 6.68% Risk-free rate 6.68%
    Country risk 1.40% Country risk 1.40%
    D/D+E 10.00% D/D+E 10.00%
    D/E 11.11% D/E 11.11%
    Debt value 111744.519 Debt value 111744.519
    PBDIT 48286.07 PBDIT 48286.07
    Interest expense 10135.23 Interest expense 10135.23
    Likely rating A2/A Likely rating A2/A
    Risk Premium 0.99% Risk Premium 0.99%
    Pre-tax cost of debt 9.07% Pre-tax cost of debt 9.07%

    New Interest New Interest coverage


    coverage ratio 4.764 ratio 4.764
    New Rating A2/A New Rating A2/A
    New Default spread 0.99% New Default spread 0.99%

    Iteration 1 Iteration 2 Iteration 3


    Debt Percent 20% Debt Percent 20% Debt Percent 20%
    Firm value 1117445.19 Firm value 1117445.19 Firm value 1117445.19
    Risk-free rate 6.68% Risk-free rate 6.68% Risk-free rate 6.68%
    Country risk 1.40% Country risk 1.40% Country risk 1.40%
    D/D+E 20.00% D/D+E 20.00% D/D+E 20.00%
    D/E 25.00% D/E 25.00% D/E 25.00%
    Debt value 223489.038 Debt value 223489.038 Debt value 223489.038
    CF-II ASSIGNEMENT
    Name – Prasad Rathi Roll No – 18PGP238 Section - C

    PBDIT 48286.07 PBDIT 48286.07 PBDIT 48286.07


    Interest
    Interest expense 20270.46 expense 22483.00 Interest expense 23376.95
    Likely rating A2/A Likely rating Ba1/BB+ Likely rating Ba2/BB
    Risk Premium 0.99% Risk Premium 1.98% Risk Premium 2.38%
    Pre-tax cost of
    Pre-tax cost of debt 9.07% debt 10.06% Pre-tax cost of debt 10.46%

    New Interest New Interest New Interest coverage


    coverage ratio 2.382 coverage ratio 2.148 ratio 2.066
    New Rating Ba1/BB+ New Rating Ba2/BB New Rating Ba2/BB
    New Default
    New Default spread 1.98% spread 2.38% New Default spread 2.38%

    Iteration 1 Iteration 2 Iteration 3


    Debt Percent 30% Debt Percent 30% Debt Percent 30%
    Firm value 1117445.19 Firm value 1117445.19 Firm value 1117445.19
    Risk-free rate 6.68% Risk-free rate 6.68% Risk-free rate 6.68%
    Country risk 1.40% Country risk 1.40% Country risk 1.40%
    D/D+E 30.00% D/D+E 30.00% D/D+E 30.00%
    D/E 42.86% D/E 42.86% D/E 42.86%
    Debt value 335233.557 Debt value 335233.557 Debt value 335233.557
    PBDIT 48286.07 PBDIT 48286.07 PBDIT 48286.07
    Interest expense 30405.68 Interest expense 39054.71 Interest expense 56051.05
    Likely rating A2/A Likely rating B2/B Likely rating Caa/CCC
    Risk Premium 0.99% Risk Premium 3.57% Risk Premium 8.64%
    Pre-tax cost of debt 9.07% Pre-tax cost of debt 11.65% Pre-tax cost of debt 16.72%

    New Interest New Interest New Interest


    coverage ratio 1.588 coverage ratio 1.236 coverage ratio 0.861
    New Rating B2/B New Rating Caa/CCC New Rating Caa/CCC
    New Default
    New Default spread 3.57% spread 8.64% New Default spread 8.64%

    Iteration 1 Iteration 2 Iteration 3


    Debt Percent 40% Debt Percent 40% Debt Percent 40%
    Firm value 1117445.19 Firm value 1117445.19 Firm value 1117445.19
    Risk-free rate 6.68% Risk-free rate 6.68% Risk-free rate 6.68%
    Country risk 1.40% Country risk 1.40% Country risk 1.40%
    D/D+E 40.00% D/D+E 40.00% D/D+E 40.00%
    D/E 66.67% D/E 66.67% D/E 66.67%
    Debt value 446978.076 Debt value 446978.076 Debt value 446978.076
    PBDIT 48286.07 PBDIT 48286.07 PBDIT 48286.07
    Interest expense 40540.91 Interest expense 74734.73 Interest expense 98469.27
    Likely rating A2/A Likely rating Caa/CCC Likely rating C2/C
    Risk Premium 0.99% Risk Premium 8.64% Risk Premium 13.95%
    CF-II ASSIGNEMENT
    Name – Prasad Rathi Roll No – 18PGP238 Section - C

    Pre-tax cost of Pre-tax cost of


    debt 9.07% Pre-tax cost of debt 16.72% debt 22.03%

    New Interest New Interest New Interest


    coverage ratio 1.191 coverage ratio 0.646 coverage ratio 0.490
    New Rating Caa/CCC New Rating C2/C New Rating C2/C
    New Default New Default New Default
    spread 8.64% spread 13.95% spread 13.95%

    Iteration 1 Iteration 2 Iteration 3


    Debt Percent 50% Debt Percent 50% Debt Percent 50%
    Firm value 1117445.1 Firm value 1117445.1 Firm value 1117445.1
    9 9 9
    Risk-free rate 6.68% Risk-free rate 6.68% Risk-free rate 6.68%
    Country risk 1.40% Country risk 1.40% Country risk 1.40%
    D/D+E 50.00% D/D+E 50.00% D/D+E 50.00%
    D/E 100.00% D/E 100.00% D/E 100.00%
    Debt value 558722.59 Debt value 558722.59 Debt value 558722.59
    5 5 5
    PBDIT 48286.07 PBDIT 48286.07 PBDIT 48286.07
    Interest expense 50676.14 Interest expense 93418.42 Interest expense 123086.59
    Likely rating A2/A Likely rating Caa/CCC Likely rating C2/C
    Risk Premium 0.99% Risk Premium 8.64% Risk Premium 13.95%
    Pre-tax cost of 9.07% Pre-tax cost of debt 16.72% Pre-tax cost of debt 22.03%
    debt
    New Interest 0.953 New Interest 0.517 New Interest 0.392
    coverage ratio coverage ratio coverage ratio
    New Rating Caa/CCC New Rating C2/C New Rating C2/C
    New Default 8.64% New Default spread 13.95% New Default 13.95%
    spread spread

    Iteration 1 Iteration 2 Iteration 3


    Debt Percent 60% Debt Percent 60% Debt Percent 60%
    Firm value 1117445.19 Firm value 1117445.19 Firm value 1117445.1
    9
    Risk-free rate 6.68% Risk-free rate 6.68% Risk-free rate 6.68%
    Country risk 1.40% Country risk 1.40% Country risk 1.40%
    D/D+E 60.00% D/D+E 60.00% D/D+E 60.00%
    D/E 150.00% D/E 150.00% D/E 150.00%
    Debt value 670467.114 Debt value 670467.114 Debt value 670467.11
    4
    PBDIT 48286.07 PBDIT 48286.07 PBDIT 48286.07
    Interest expense 60811.37 Interest expense 125444.40 Interest expense 147703.91
    Likely rating A2/A Likely rating Ca2/CC Likely rating C2/C
    Risk Premium 0.99% Risk Premium 10.63% Risk Premium 13.95%
    Pre-tax cost of 9.07% Pre-tax cost of debt 18.71% Pre-tax cost of debt 22.03%
    debt
    CF-II ASSIGNEMENT
    Name – Prasad Rathi Roll No – 18PGP238 Section - C

    New Interest 0.794 New Interest 0.385 New Interest 0.327


    coverage ratio coverage ratio coverage ratio
    New Rating Ca2/CC New Rating C2/C New Rating C2/C
    New Default 10.63% New Default spread 13.95% New Default 13.95%
    spread spread

    Iteration 1 Iteration 2 Iteration 3


    Debt Percent 70% Debt Percent 70% Debt Percent 70%
    Firm value 1117445.1 Firm value 1117445.1 Firm value 1117445.19
    9 9
    Risk-free rate 6.68% Risk-free rate 6.68% Risk-free rate 6.68%
    Country risk 1.40% Country risk 1.40% Country risk 1.40%
    D/D+E 70.00% D/D+E 70.00% D/D+E 70.00%
    D/E 233.33% D/E 233.33% D/E 233.33%
    Debt value 782211.63 Debt value 782211.63 Debt value 782211.633
    3 3
    PBDIT 48286.07 PBDIT 48286.07 PBDIT 48286.07
    Interest expense 70946.60 Interest expense 146351.80 Interest expense 172321.22
    Likely rating A2/A Likely rating Ca2/CC Likely rating C2/C
    Risk Premium 0.99% Risk Premium 10.63% Risk Premium 13.95%
    Pre-tax cost of 9.07% Pre-tax cost of 18.71% Pre-tax cost of 22.03%
    debt debt debt
    New Interest 0.681 New Interest 0.330 New Interest 0.280
    coverage ratio coverage ratio coverage ratio
    New Rating Ca2/CC New Rating C2/C New Rating C2/C
    New Default 10.63% New Default 13.95% New Default 13.95%
    spread spread spread

    Iteration 1 Iteration 2
    Debt Percent 80% Debt Percent 80%
    Firm value 1117445.19 Firm value 1117445.19
    Risk-free rate 6.68% Risk-free rate 6.68%
    Country risk 1.40% Country risk 1.40%
    D/D+E 80.00% D/D+E 80.00%
    D/E 400.00% D/E 400.00%
    Debt value 893956.152 Debt value 893956.152
    PBDIT 48286.07 PBDIT 48286.07
    Interest expense 81081.82 Interest expense 196938.54
    Likely rating A2/A Likely rating C2/C
    Risk Premium 0.99% Risk Premium 13.95%
    Pre-tax cost of debt 9.07% Pre-tax cost of debt 22.03%
    New Interest 0.596 New Interest coverage 0.245
    coverage ratio ratio
    New Rating C2/C New Rating C2/C
    New Default spread 13.95% New Default spread 13.95%
    CF-II ASSIGNEMENT
    Name – Prasad Rathi Roll No – 18PGP238 Section - C

    Iteration 1 Iteration 2
    Debt Percent 90% Debt Percent 90%
    Firm value 1117445.19 Firm value 1117445.19
    Risk-free rate 6.68% Risk-free rate 6.68%
    Country risk 1.40% Country risk 1.40%
    D/D+E 90.00% D/D+E 90.00%
    D/E 900.00% D/E 900.00%
    Debt value 1005700.671 Debt value 1005700.671
    PBDIT 48286.07 PBDIT 48286.07
    Interest expense 91217.05 Interest expense 221555.86
    Likely rating A2/A Likely rating C2/C
    Risk Premium 0.99% Risk Premium 13.95%
    Pre-tax cost of debt 9.07% Pre-tax cost of debt 22.03%
    New Interest 0.529 New Interest coverage 0.218
    coverage ratio ratio
    New Rating C2/C New Rating C2/C
    New Default spread 13.95% New Default spread 13.95%

    Firm Value 1117445.2 FCFF 31868.8062 Implied


    Growth Rate
    EBIT 48286.07 WACC 14.01% 10.85%

    Debt Rating Interest Debt Interest EBIT Interest Tax Rate


    Portion Rate value amount coverage
    ratio
    0 A2/A 9.07% 0 0 48286 Infinte 34.00%
    0.1 A2/A 9.07% 111745 10135 48286 4.76 34.00%
    0.2 Ba2/BB 10.46% 223489 23377 48286 2.07 34.00%
    0.3 Caa/CC 16.72% 335234 56051 48286 0.86 29.29%
    C
    0.4 C2/C 22.03% 446978 98469 48286 0.49 16.67%
    0.5 C2/C 22.03% 558723 123087 48286 0.39 13.34%
    0.6 C2/C 22.03% 670467 147704 48286 0.33 11.11%
    0.7 C2/C 22.03% 782212 172321 48286 0.28 9.53%
    0.8 C2/C 22.03% 893956 196939 48286 0.25 8.34%
    0.9 C2/C 22.03% 1005701 221556 48286 0.22 7.41%
    CF-II ASSIGNEMENT
    Name – Prasad Rathi Roll No – 18PGP238 Section - C

    Debt Debt Interest Tax After tax Unlevered Equity Cost of WACC Growth Firm value
    portion to rate Rate cost of beta beta equity rate
    equity debt
    0 0.00 9.07% 34.00% 5.99% 1.41 1.410 14.88% 14.88% 10.85% 877225.49
    0.1 0.11 9.07% 34.00% 5.99% 1.41 1.513 15.37% 14.43% 10.85% 986219.06
    0.2 0.25 10.46% 34.00% 6.90% 1.41 1.643 15.99% 14.17% 10.85% 1063911.13
    0.3 0.43 16.72% 29.29% 11.82% 1.41 1.837 16.91% 15.39% 10.85% 778474.37
    0.4 0.67 22.03% 16.67% 18.36% 1.41 2.193 18.61% 18.51% 10.85% 461097.59
    0.5 1.00 22.03% 13.34% 19.09% 1.41 2.632 20.70% 19.90% 10.85% 390373.64
    0.6 1.50 22.03% 11.11% 19.58% 1.41 3.290 23.84% 21.29% 10.85% 338460.04
    0.7 2.33 22.03% 9.53% 19.93% 1.41 4.387 29.07% 22.67% 10.85% 298733.20
    0.8 4.00 22.03% 8.34% 20.19% 1.41 6.580 39.54% 24.06% 10.85% 267352.61
    0.9 9.00 22.03% 7.41% 20.40% 1.41 13.160 70.92% 25.45% 10.85% 241938.09

    Debt (%) EBIDT Tax rate Implired WACC FCFF Firm value
    Growth
    0% 48286 34.00% 10.85% 14.88% 31869 877225
    10% 48286 34.00% 10.85% 14.43% 31869 986219
    20% 48286 34.00% 10.85% 14.17% 31869 1063911
    30% 48286 29.29% 10.85% 15.39% 34143 834031
    40% 48286 16.67% 10.85% 18.51% 40236 582153
    50% 48286 13.34% 10.85% 19.90% 41846 512584
    60% 48286 11.11% 10.85% 21.29% 42919 455819
    70% 48286 9.53% 10.85% 22.67% 43686 409504
    80% 48286 8.34% 10.85% 24.06% 44261 371311
    90% 48286 7.41% 10.85% 25.45% 44708 339410

    You might also like

    pFad - Phonifier reborn

    Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

    Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


    Alternative Proxies:

    Alternative Proxy

    pFad Proxy

    pFad v3 Proxy

    pFad v4 Proxy