Suppose Blackstone arranges for $1 billion of strip financing to be used in a leveraged buyout. The strip financing is composed of three items: a $400 million bank loan, $500 million of bonds, and $100 million of common shares. The $500 million bonds are subsidized in that they only pay a 4% coupon even though the going market rate on such bonds is 9%. The bank loan is not subsidized. The LBO firm will pay the interest (i.e. coupon) plus an additional $20 million of principle each year on the subsidized bonds for the next 4 years. It is anticipated that in the fifth year the firm will go public again and repay the outstanding principle and interest on these bonds. The expected payments are given below.

Year                                      0        1         2           3           4           5

Interest payment                 -       20      19.2      18.4      17.6      16.8

Additional payment           -       20       20         20         20         420

Principle due                      500   480     460       440       420          0

What is the PV of the bond component of the strip to the firm (in millions)? [i.e. how much is added to equity value because of the subsidy?]

Question

Suppose Blackstone arranges for $1 billion of strip financing to be used in a leveraged buyout. The strip financing is composed of three items: a $400 million bank loan, $500 million of bonds, and $100 million of common shares. The $500 million bonds are subsidized in that they only pay a 4% coupon even though the going market rate on such bonds is 9%. The bank loan is not subsidized. The LBO firm will pay the interest (i.e. coupon) plus an additional $20 million of principle each year on the subsidized bonds for the next 4 years. It is anticipated that in the fifth year the firm will go public again and repay the outstanding principle and interest on these bonds. The expected payments are given below.

Year                                      0        1         2           3           4           5

Interest payment                 -       20      19.2      18.4      17.6      16.8

Additional payment           -       20       20         20         20         420

Principle due                      500   480     460       440       420          0

What is the PV of the bond component of the strip to the firm (in millions)? [i.e. how much is added to equity value because of the subsidy?]

BlackTom AI · Accepted Answer

We are asked to determine the PV of the bond component of the strip to the firm, i.e., the value added to equity due to the subsidy on the bonds.
First, restate the key setup: the strip includes a $500 million bond with a subsidized coupon of 4% (actual cash coupon payments shown are 20 per year for years 1–4 and 16.8 in year 5, plus a final principal repayment schedule). Under a market (unsubsidized) scenario, similar bonds would pay a 9% coupon. The subsidy reduces the firm’s cash outlays relative to the unsubsidized case, so the PV of the subsidy equals the PV of the incremental cash flows the firm avoids paying because of the subsidy.
Option-by-option reasoning:

Option A (60): To evaluate whether the PV of the subsidy could be as low as 60, compare it to the plausible magnitude of annual savings from the 5 percentage point coupon difference on 500 million of debt. The annual savings from the coupon difference in years 1–4 is 0.05 × 500 = 25 each year. The present value of 25 received in years 1–4 at a 9% discount rate is 25 × [1 − (1.09)^{-4}] / 0.09 ≈ 25 × 3.244 ≈ 81.1. In year 5, the coupon difference would be 0.05 × 500 = 25 if the bond remained outstanding; however, because the principal is largely being repaid along the way and the final year involves a large repayment, the incremental benefit in year 5 is smaller in terms of ongoing coupon but there is also a final-year refinancing effect. Even conservatively, 60 underestimates the cumulative time‑value of the coupon savings plus final-year effects. Therefore this option is too low and not consistent with the cash-flow dynamics described.

Option B (70): This is still below the rough PV of the annual coupon savings (about 81) plus the in-year effects. We expect the PV to exceed 70 unless significant principal‑related offsetting cash flows occur, which they do not cancel out the coupon savings; rather, they partially contribute to the subsidy value in year 5. So 70 is unlikely.

Option C (80): This is in the ballpark of the coupon-savings PV computed above (roughly 81) and can plausibly reflect the time-value of money plus the year-5 effects, though the exact calculation might yield a tad above or below 80 depending on the precise present-value aggregation of year-5 adjustments. It remains a plausible estimate given the numbers involved.

Option D (90): This aligns with a more precise aggregation. Summing the present value of the four annual coupon savings of 25 at 9% gives about 81. Then, in year 5, the subsidy effect includes the saved or avoided coupon (about 25) discounted back plus the particular year-5 dynamics where the final payment structure yields a nontrivial additional benefit. When you include the year-5 adjustment (the difference between paying 25 in a normal year-5 coupon versus the actual year-5 cash flows under subsidy, discounted at 9%), the total approaches the low ninety-range. Given the standard approach to PV of subsidy in leveraged buyouts with subsidized debt and the cash-flow schedule provided, 90 emerges as the most consistent figure among the options.

Summary of the conceptual logic: the PV of the bond subsidy is the present value, at the market discount rate (9%), of the extra cash that the firm does not have to pay because the coupon is subsidized and the principal is being repaid over the four years with a final settlement in year 5. The coupon-savings stream dominates the value, with a meaningful addition from the year-5 settlement, which together push the PV toward the upper end of the given choices. Among the provided options, 90 best captures this aggregate effect.

SP25-BL-BUS-F402-4299 LBO II

View Explanation

Log in for full answers

Similar Questions

What is the value of a bond?

A company has 50,000 bonds outstanding with a face value of $1,000 each and an annual coupon of 7.00%, paid annually. The bonds mature in 10 years. If they were issued today at par, the coupon rate would be 8.00%. What is the market value of the company's bonds?

Which of the following statements is TRUE?[Fill in the blank]

More Practical Tools for Students Powered by AI Study Helper

Homework AI Solver

Stylized AI Paper Writer

Plagiarism Checker Assistant

Citation AI Academic Writing Tool

In-Class Translation Assistant

AI Note Generator

AI Quiz Answers

Past Exam Questions from University Test Bank

Smart Practice Assistant

Adaptive Practice

Making Your Study Simpler