Use the following information for Questions 1 and 2.

The companys EBIT was $150 million last year and is not expected to grow. The firm is currently financed with all equity, and it has 20 million shares outstanding. When you took your corporate finance course, your instructor stated that most firms owners would be financially better off if the firms used some debt. When you suggested this to your new boss, he encouraged you to pursue the idea. As a first step, assume that you obtained from the firms investment banker the following estimated costs of debt for the firm at different capital structures:

% Financed With Debt rd

0% Empty

25 9.0%

35 9.5%

45 11.0%

55 13.0%

If the company were to recapitalize, debt would be issued, and the funds received would be used to repurchase stock. Garys Guacamole is in the 25 percent state-plus-federal corporate tax bracket, its beta is 1.15 the risk-free rate is 5 percent, and the market risk premium is 9.5 percent.

1. For each capital structure under consideration, calculate the levered beta, the cost of equity, and the WACC.

2. Now calculate the corporate value.

Show Answer and Formulas in Excel Please.