Use the below information to value a levered company with constant annual perpetual cash flows from assets. The next cash flow will be generated in one year from now, so a perpetuity can be used to value this firm. Both the operating and firm free cash flows are constant (but not equal to each other).
Data on a Levered Firm with Perpetual Cash Flows | ||
Item abbreviation | Value | Item full name |
##\text{OFCF}## | $100m | Operating free cash flow |
##\text{FFCF or CFFA}## | $112m | Firm free cash flow or cash flow from assets (includes interest tax shields) |
##g## | 0% pa | Growth rate of OFCF and FFCF |
##\text{WACC}_\text{BeforeTax}## | 7% pa | Weighted average cost of capital before tax |
##\text{WACC}_\text{AfterTax}## | 6.25% pa | Weighted average cost of capital after tax |
##r_\text{D}## | 5% pa | Cost of debt |
##r_\text{EL}## | 9% pa | Cost of levered equity |
##D/V_L## | 50% pa | Debt to assets ratio, where the asset value includes tax shields |
##t_c## | 30% | Corporate tax rate |
What is the value of the levered firm including interest tax shields?