This is an M&M world with corporate taxes. Sci-fi is financed with $100,000,000 in debt at 6% and has a stock price of $42 per share. All earnings are paid out as dividends, and the growth rate is zero. The firm decides to issue more stock and use the proceeds to repay all debt. The capital structure change is permanent (so they will be entirely unlevered). Fill in all of the missing information in the table below.

	Unlevered	Levered
EBIT	80,000,000	80,000,000
INTEREST
EBT
Taxes (40%)
Net Income
#Shares		10,000,000
EPS
Unlevered return	10%	10%
Return on Equity rS
Price
Firm Value (V)
WACC