Question

In: Finance

The charter company has the following financing outstanding. What is the WACC for the company? Debt:...

The charter company has the following financing outstanding. What is the WACC for the company?
Debt: 40,000 bonds with a 8% coupon rate and a current price quote of 1200 the bonds have 25 years to maturity. 150,000 zero coupon bonds with a price quote of 185 and 30 years to maturity.
Preferred Stock: 100,000 shares of 5% preferred stock with a current price of $78, and a par value of $100.
Common Stock: 1,800,000 shares of Common Stock; the current price is $75. And the beta of the stock is 1.2.
Market: The corporate tax rate is 40%, the market risk premium is 7%, and the risk free rate is 4%

Please Solve As soon as
Solve quickly I get you two UPVOTE directly
Thank's
Abdul-Rahim Taysir

Solutions

Expert Solution

Calculation of cost:

i). Cost of coupon bond: PV (current price) = -1,200; FV (par value) = 1,000; PMT (annual coupon) = coupon rate*par value = 8%*1,000 = 80; N (number of coupons) = 25*2 = 50, solve for RATE.

Annual yield = 6.38%

After-tax cost of coupon bond = annual yield*(1-Tax rate) = 6.38%*(1-40%) = 3.83%

ii). Cost of zero coupon bond = [(maturity value/current price)^(1/number of years to maturity)] -1

= [(1,000/185)^(1/30)]-1 = 5.79%

After-tax cost of zero coupon bond = annual yield*(1-Tax rate) = 5.79%*(1-40%) = 3.47%

iii). Cost of preferred stock = annual dividend/current price per share = (dividend rate*par value)/price per share

= (5%*100)/78 = 6.41%

iv). Cost of common stock (using CAPM) = risk-free rate + beta*market risk premium

= 4% + 1.2*7% = 12.40%

Calculation of weight:

i). Market value of coupon bond = number of bonds*current price = 40,000*1,200 = 48,000,000

ii). Market value of zero coupon bond = number of bonds*current price = 150,000*185 = 27,750,000

iii). Market value of preferred stock = number of shares*current price = 100,000*78 = 7,800,000

iv). Market value of common stock = number of shares*current price = 1,800,000*75 = 135,000,000

Total capital = sum of all market values = 48,000,000 + 27,750,000 + 7,800,000 + 135,000,000 = 218,550,000

Weight of coupon bond = market value of coupon bond/total capital = 48,000,000/218,550,000 = 0.2196

Weight of zero coupon bond = market value of zero coupon bond/total capital = 27,750,000/218,550,000 = 0.1270

Weight of preferred stock = market value of preferred stock/total capital = 7,800,000/218,550,000 = 0.0357

Weight of common stock = market value of common stock/total capital = 135,000,000/218,550,000 = 0.6177

WACC calculation:

WACC = sum of (weight*cost of capital)

= (0.2196*3.83%) + (0.1270*3.47%) + (0.0357*6.41%) + (0.6177*12.40%) = 9.17% (Answer)


Related Solutions

The charter company has the following financing outstanding. What is the WACC for the company? Debt:...
The charter company has the following financing outstanding. What is the WACC for the company? Debt: 40,000 bonds with a 8% coupon rate and a current price quote of 1200 the bonds have 25 years to maturity. 150,000 zero coupon bonds with a price quote of 185 and 30 years to maturity. Preferred Stock: 100,000 shares of 5% preferred stock with a current price of $78, and a par value of $100. Common Stock: 1,800,000 shares of Common Stock; the...
The charter company has the following financing outstanding. What is the WACC for the company? Debt:...
The charter company has the following financing outstanding. What is the WACC for the company? Debt: 40,000 bonds with a 8% coupon rate and a current price quote of 1200 the bonds have 25 years to maturity. 150,000 zero coupon bonds with a price quote of 185 and 30 years to maturity. Preferred Stock: 100,000 shares of 5% preferred stock with a current price of $78, and a par value of $100. Common Stock: 1,800,000 shares of Common Stock; the...
The charter company has the following financing outstanding. What is the WACC for the company? Debt:...
The charter company has the following financing outstanding. What is the WACC for the company? Debt: 40,000 bonds with a 8% coupon rate and a current price quote of 1200 the bonds have 25 years to maturity. 150,000 zero coupon bonds with a price quote of 185 and 30 years to maturity. Preferred Stock: 100,000 shares of 5% preferred stock with a current price of $78, and a par value of $100. Common Stock: 1,800,000 shares of Common Stock; the...
The charter company has the following financing outstanding. What is the WACC for the company? Debt:...
The charter company has the following financing outstanding. What is the WACC for the company? Debt: 40,000 bonds with a 8% coupon rate and a current price quote of 1200 the bonds have 25 years to maturity. 150,000 zero coupon bonds with a price quote of 185 and 30 years to maturity. Preferred Stock: 100,000 shares of 5% preferred stock with a current price of $78, and a par value of $100. Common Stock: 1,800,000 shares of Common Stock; the...
The Saunders Investment Bank has the following financing outstanding. What is the WACC for the company?...
The Saunders Investment Bank has the following financing outstanding. What is the WACC for the company? 1. Debt: 50,000 bonds with $1000 par value, a coupon rate of 4.7 percent, and a current price quote of 103.5 (103.5% of par value); the bonds have 20 years to maturity. 200,000 zero coupon bonds with $1000 par value, with a price quote of 17.5 and 30 years until maturity. 2. Preferred Stock: 125,000 shares of 4 percent preferred stock with a current...
The Carrot Investment Bank has the following financing outstanding. What is the WACC for the company?...
The Carrot Investment Bank has the following financing outstanding. What is the WACC for the company? Debt: 70,000 bonds with a coupon rate of 8 percent and a current price quote of 110.5; the bonds have 20 years to maturity. 300,000 zero coupon bonds with a price quote of 18.5 and 30 years until maturity. Preferred Stock: 200,000 shares of 5 percent preferred stock with a current price of $80, and a par value of $100 Common Stock: 3,000,000 shares...
(WACC) A company has common stock, preferred shares, and debt outstanding. As of today, the common...
(WACC) A company has common stock, preferred shares, and debt outstanding. As of today, the common stock is valued at $10 per share, with 2 million shares outstanding. It has a beta of 5, and market return is estimated to be 4% while treasury bills offer 1.5% risk-free rate. The preferred stock is valued at $15 per share, which pays dividend of $2 each year at a constant growth rate of 3%. Preferred stocks have 5 million shares outstanding. Finally,...
(WACC) A company has common stock, preferred shares, and debt outstanding. As of today, the common...
(WACC) A company has common stock, preferred shares, and debt outstanding. As of today, the common stock is valued at $10 per share, with 2 million shares outstanding. It has a beta of 5, and market return is estimated to be 4% while treasury bills offer 1.5% risk-free rate. The preferred stock is valued at $15 per share, which pays dividend of $2 each year at a constant growth rate of 3%. Preferred stocks have 5 million shares outstanding. Finally,...
The Saunders Investment Bank has the following financing outstanding.      Debt: 58,000 bonds with a coupon...
The Saunders Investment Bank has the following financing outstanding.      Debt: 58,000 bonds with a coupon rate of 5.4 percent and a current price quote of 106.7; the bonds have 13 years to maturity and a par value of $1,000. 18,500 zero coupon bonds with a price quote of 21.2, 29 years until maturity, and a par value of $10,000. Both bonds have semiannual compounding.   Preferred stock: 153,000 shares of 3.1 percent preferred stock with a current price of $86...
The Saunders Investment Bank has the following financing outstanding.      Debt: 47,000 bonds with a coupon...
The Saunders Investment Bank has the following financing outstanding.      Debt: 47,000 bonds with a coupon rate of 5.2 percent and a current price quote of 105.5; the bonds have 16 years to maturity and a par value of $1,000. 16,300 zero coupon bonds with a price quote of 25.3, 25 years until maturity, and a par value of $10,000. Both bonds have semiannual compounding.   Preferred stock: 142,000 shares of 3.7 percent preferred stock with a current price of $89...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT