In: Finance
The Big Easy Inc. target capital structure calls for 30% debt, 10% preferred stock, and 60% common equity. It has outstanding 25-year noncallable bonds with a face value of $1,000, a 9% semi-annual coupon, and a market price of $1,187.66. The tax rate is 40%. The company’s preferred stock currently trades at $65 and pays a $5 annual dividend per share. The company’s common stock, on the other hand, currently trades at $35 a share and just paid $4.56 annual dividend per share. The dividend is expected to grow at a constant rate of 3% a year. In addition, the risk-free rate is 6%, the average return on the market is 10%, and the firm’s beta is 1.5. Given the following information, answer the following questions:
Project Size Rate of Return
A $1M 13%
B $2M 12.5%
C $2M 12%
D $2M 11.9%
E $1M 11%
F $1M 10.56%
G $1M 10%
Which set of projects should be accepted?
A-floation cost adjustment is called when flotation cost related to issue of any of the financial securities is adjusted in the issue price and cost of component is calculated considering the flotation expense | |||
semi annual before tax cost of bond = Using rate function in MS excel | rate(nper,pmt,pv,fv,type) nper =25*2 =50 pmt =1000*9%*1/2 =45 pv = 1187.66 fv =1000 type =0 | RATE(50,-45,1187.66,-1000,0) | 3.67% |
annual after tax cost of debt | (2*semiannual rate)*(1-tax rate) | (2*3.67)*(1-.40) | 4.40 |
cost of preferred cost | preferred dividend/market price | 5/65 | 7.69% |
cost of common stock-retained earnings | risk free rate+(market return-risk free rate)*beta | 6+(10-6)*1.5 | 12 |
B- | |||
cost of common stock-new stock | (expected dividend/net proceeds)+growth rate | (4.7/35)+3% | 16.43% |
expected dividend | 4.56*1.03 | 4.6968 | |
growth rate | 3% | ||
market price | 35 | ||
C- | |||
WACC-retained earnings | |||
source | weight | component cost of capital | weight*component cost |
debt | 0.3 | 4.40% | 0.0132 |
preferred | 0.1 | 7.69% | 0.00769 |
equity | 0.6 | 12% | 0.072 |
total | |||
WACC =sum of weight*component cost | 9.29% | ||
D- | |||
WACC-new stock | |||
source | weight | component cost of capital | weight*component cost |
debt | 0.3 | 4.40% | 0.0132 |
preferred | 0.1 | 7.69% | 0.00769 |
equity | 0.6 | 16% | 0.09858 |
total | |||
WACC =sum of weight*component cost | 11.95% | ||
E- | |||
Project | rate of return | WACC -new stock | Accept if rate of return > WACC new stock Reject if rate of return<WACC -new stock |
A | 13% | 11.95% | Accept |
B | 12.50% | 11.95% | Accept |
C | 12% | 11.95% | Accept |
D | 11.90% | 11.95% | Reject |
E | 11% | 11.95% | Reject |
F | 10.56% | 11.95% | Reject |
G | 10% | 11.95% | Reject |
Set of project for Investment | A,B & C |