Brealey−Meyers:
Principles of Corporate
Finance, Seventh Edition
V. Dividend Policy and
Capital Structure
18. How Much Should A
Firm Borrow
© The McGraw−Hill
Companies, 2003
Now you have repurchased $1,000 million worth of shares, but Pfizer’s equity
value has dropped by only $650 million. Therefore Pfizer’s stockholders must be
$350 million ahead. Not a bad day’s work.
3
MM and Taxes
We have just developed a version of MM’s proposition I as corrected by them to re-
flect corporate income taxes.
4
The new proposition is
492 PART V
Dividend Policy and Capital Structure
Book Values
Net working capital $ 5,206 $ 1,123 Long-term debt
Long-term assets 16,323 4,330 Other long-term
liabilities
16,076 Equity
Total assets $ 21,529 $ 21,529 Total value
Market Values
Net working capital $ 5,206 $ 1,123 Long-term debt
4,330 Other long-term
liabilities
Market value of long-
term assets 290,691 290,444 Equity
Total assets $295,897 $295,897 Total value
TABLE 18.3(a)
Simplified balance sheets for
Pfizer, Inc., December 31, 2000
(figures in millions).
Notes:
1. Market value is equal to book value
for net working capital, long-term
debt, and other long-term liabilities.
Equity is entered at actual market
value: number of shares times closing
price on December 29, 2000. The
difference between the market and
book values of long-term assets is
equal to the difference between the
market and book values of equity.
2. The market value of the long-term
assets includes the tax shield on the
existing debt. This tax shield is
worth ..35 ⫻ 1,123 ⫽ $393
million
Book Values
Net working capital $ 5,206 $ 2,123 Long-term debt
Long-term assets 16,323 4,330 Other long-term
liabilities
15,076 Equity
Total assets $ 21,529 $ 21,529 Total value
Market Values
Net working capital $ 5,206 $ 2,123 Long-term debt
4,330 Other long-term
liabilities
Market value of
long-term assets 291,041 289,794 Equity
Total assets $296,247 $296,247 Total value
TABLE 18.3(b)
Balance sheets for Pfizer, Inc., with
additional $1 billion of long-term
debt substituted for stockholders’
equity (figures in millions).
Notes:
1. The figures in Table 18.3(b) for net
working capital, long-term assets,
and other long-term liabilities are
identical to those in Table 18.3(a).
2. Present value of tax shields assumed
equal to corporate tax rate (35
percent) times additional long-term
debt.
3
Notice that as long as the bonds are sold at a fair price, all the benefits from the tax shield go to the
shareholders.
4
Interest tax shields are recognized in MM’s original article, F. Modigliani and M. H. Miller, “The Cost
of Capital, Corporation Finance and the Theory of Investment,” American Economic Review 48 (June
1958), pp. 261–296. The valuation procedure used in Table 18.3(b) is presented in their 1963 article “Cor-
porate Income Taxes and the Cost of Capital: A Correction,” American Economic Review 53 (June 1963),
pp. 433–443.