In: Finance
Johnson Industries finances its projects with 40 percent debt,
10 percent preferred stock, and 50 percent common stock.
· |
The company can issue bonds at a yield to maturity of 7.4 percent. |
· |
The cost of preferred stock is 9 percent. |
· |
The company's common stock currently sells for $32 a share. |
· |
The company's dividend has just paid $2.00 a share (D0 = $2.00), and is expected to grow at a constant rate of 7 percent per year. |
· |
Assume that the flotation cost on debt and preferred stock is zero, and no new stock will be issued. |
· |
The company's tax rate is 30 percent. |
What is the company's weighted average cost of capital (WACC)?
Express your answer in percentage (without the % sign) and round it
to two decimal places.
Information provided:
Yield to maturity= 7.4%
Cost of preferred stock= 9%
Current stock price= $32
Current stock dividend= $2
Dividend growth rate= 7%
Tax rate= 30%
The cost of common stock is calculated using the dividend discount model. It is calculated using the below formula:
Ke=D1/Po+g
where:
D1= Next year’s dividend
Po=Current stock price
g=Firm’s growth rate
Ke= $2*(1 + 0.07)/ $32 + 0.07
= $2.14/ $32 + 0.07
= 0.0669 + 0.07
= 0.1369*100
= 13.69%
The weighted average cost of capital is calculated using the below formula:
WACC=Wd*Kd(1-t)+Wps*Kps+We*Ke
where:
Wd= Percentage of debt in the capital structure.
Kd= The before tax cost of debt
Wps= Percentage of preferred stock in the capital structure
Kps=Cost of preferred stock
We=Percentage of equity in the capital structure
Ke= The cost of common equity.
T= Tax rate
WACC= 0.40*7.4%*(1 – 0.30) + 0.10*9% + 0.50*13.69%
= 2.0720% + 0.9% + 6.8450%
= 9.8170 9.82.
In case of any query, kindly comment on the solution.