Sheet1
Inputs for synthetic rating estimation
Enter the type of firm =                1 (Enter 1 if large manufacturing firm, 2 if smaller or riskier firm, 3 if fin
Enter current Earnings before interest and taxes (EBIT) =                     10000 (Add back only long term in
Enter current interest expenses =                                              2000 (Use only long term interes
Enter current long term government bond rate =                                6.00%
Output
Interest coverage ratio =                     5.00
Estimated Bond Rating =                         A
Estimated Default Spread =                   1.00%
Estimated Cost of Debt =                     7.00%
For large manufacturing firms                                             For financial service firms
If interest coverage ratio is                                             If long term interest coverage ratio is
        >            to      Rating is       Spread is                    greater than        to
    -100000      0.199999        D             10.00%                         -100000      0.049999
       0.2       0.649999         C             7.50%                           0.05       0.099999
      0.65       0.799999        CC             6.00%                            0.1       0.199999
       0.8       1.249999       CCC             5.00%                            0.2       0.299999
      1.25       1.499999        B-             4.25%                            0.3       0.399999
       1.5       1.749999         B             3.25%                            0.4       0.499999
      1.75       1.999999       B+              2.50%                            0.5       0.599999
        2        2.499999        BB             2.00%                            0.6       0.799999
       2.5       2.999999       BBB             1.50%                            0.8       0.999999
        3        4.249999        A-             1.25%                             1         1.49999
      4.25       5.499999         A             1.00%                            1.5        1.99999
       5.5       6.499999       A+              0.80%                             2         2.49999
       6.5       8.499999        AA             0.50%                            2.5        2.99999
      8.50        100000        AAA             0.20%                             3         100000
For smaller and riskier firms
If interest coverage ratio is
greater than         to      Rating is       Spread is
    -100000      0.499999        D             10.00%
       0.5       0.799999         C             7.50%
       0.8       1.249999        CC             6.00%
      1.25       1.499999       CCC             5.00%
       1.5       1.999999        B-             4.25%
        2        2.499999         B             3.25%
       2.5       2.999999       B+              2.50%
        3        3.499999        BB             2.00%
       3.5       4.499999       BBB             1.50%
       4.5       5.999999        A-             1.25%
        6        7.499999         A             1.00%
                                                 Page 1
                         Sheet1
 7.5    9.499999   A+    0.80%
 9.5   12.499999    AA   0.50%
12.5     100000    AAA   0.20%
                         Page 2
                                                           Sheet1
ller or riskier firm, 3 if financial service firm)
dd back only long term interest expense for financial firms)
se only long term interest expense for financial firms)
ervice firms
rest coverage ratio is
              Rating is     SpreadOperating
                                   is        Income Decline
                  D          10.00%       -50.00%
                  C           7.50%       -40.00%
                 CC           6.00%       -40.00%
                CCC           5.00%       -40.00%
                  B-          4.25%       -25.00%
                  B           3.25%       -20.00%
                 B+           2.50%       -20.00%
                 BB           2.00%       -20.00%
                BBB           1.50%       -20.00%
                  A-          1.25%       -17.50%
                  A           1.00%       -15.00%
                 A+           0.80%       -10.00%
                 AA           0.50%        -5.00%
                AAA           0.20%         0.00%
                                                           Page 3