O o o o o Total Costs Q X V + FC o Accounting Break-Even: Q (FC + D) / (P-V)
O o o o o Total Costs Q X V + FC o Accounting Break-Even: Q (FC + D) / (P-V)
W/o Tax
Proposition 1: VL=Vu
Proposition 2: WACC L=WACC u | KeL= KeU + D/E (KeU-Kd)
Tax-Shield
Enterprise/Firm value(EV)= Equity value + Net Debt + Preferred Stocks + Minority Interest
Non-equity claims=Net debt(Debt-cash) + Preferred Stocks + Minority Interest
Equity(MVE)= Residual value + Non-equity claims(EV)
o Equity= Enterprise/Firm Value - Net debt - Preferred stock – Minority Interest
o Equity=stock price x # of shares
Fully diluted shares= Basic + CSE
o CSE(Common Share Equivalents)=Employees stock option + convertible securities
Employee Stock Options: # of shares(option a) x Exercise price = Proceeds / P-current stock or market price =
(Repurchased shares) + # of shares(option a)= CSE
Convertible Securities= Face amount of convertible debt or senior note / conversion price
Conversion price(given)= Face Value / conversion ratio
Conversion ratio= #convertible shares
MVE= STOK PRICE x total fully diluted shares
M&A
Control Premium= (M&A agreed share price) x (share closed price at 1 or 30 days) – 1
Stock value per share= Exchange ratio x stock price
o Total consideration per share= CASH + Stock value per share
o Implied Enterprise value of transaction=total consideration per share x # shares=Implied Equity purchase price +debt – cash