






Study with the several resources on Docsity
Earn points by helping other students or get them with a premium plan
Prepare for your exams
Study with the several resources on Docsity
Earn points to download
Earn points by helping other students or get them with a premium plan
An analysis of disney's cost of capital and debt ratio, highlighting the kink in the cost of capital graph at 60% debt. It suggests that disney should borrow $8 billion and buy back stock to move to its optimal debt level and gain an increase in value. The document also discusses the effect of this decision on firm value, the alternate approach to capital structure isolation, and the test for the repurchase price. Additionally, it explores disney's operating income history and the sensitivities of the optimal debt ratio.
Typology: Slides
1 / 10
This page cannot be seen from the preview
Don't miss anything!







52
10.50%!
11.00%!
11.50%!
12.00%!
12.50%!
13.00%!
13.50%!
14.00%!
0.00%
!
10.00%
!
20.00%
!
30.00%
!
40.00%
!
50.00%
!
60.00%
!
70.00%
!
80.00%
!
90.00%
!
Cost of Capital
!
Debt Ratio!
53
55
WACCb = 7.51% Annual Cost = 61,875 * 0.0751 = $4,646.82 million WACCa = 7.32% Annual Cost = 61,875 * 0.0732 = $ 4,529.68 million Δ WACC = 0.19% Change in Annual Cost = $117.14 million
¤ Increase in firm value =
¤ The total number of shares outstanding before the buyback is 1856. million. ¤ Change in Stock Price = $1,763/1856.732 = $ 0.95 per share
€
Annual Savings next year (Cost of Capital - g) =^
$117. (0.0732 - 0.0068) =^ $1,763 million
56
¤ Increase in Value per Share = $1,763/1856.732 = $ 0. ¤ New Stock Price = $24.34 + $0.95= $25. ¤ Buying shares back $25.29 will leave you as a stockholder indifferent between selling and not selling.
58
A. “What if” analysis The opNmal debt raNo is a funcNon of our inputs on operaNng income, tax rates and macro variables. We could focus on one or two key variables – operaNng income is an obvious choice – and look at history for guidance on volaNlity in that number and ask what if quesNons. B. “Economic Scenario” Approach We can develop possible scenarios, based upon macro variables, and examine the opNmal debt raNo under each one. For instance, we could look at the opNmal debt raNo for a cyclical firm under a boom economy, a regular economy and an economy in recession.
AlternaNvely, we can put constraints on the opNmal debt raNo to reduce exposure to downside risk. Thus, we could require the firm to have a minimum raNng, at the opNmal debt raNo or to have a book debt raNo that is less than a “specified” value.
59
Key questions : What does a bad year look like for Disney? How much volatility is there in operating income?
Recession Decline in Operating Income 2008-09 Drop of about 10% 2002 Drop of 15.82% 1991 Drop of 22.00% 1981-82 Increased
61