Question

In: Finance

calculate the WACC for this company the company has 100000 of common shares outstanding and each...

calculate the WACC for this company the company has 100000 of common shares outstanding and each share is currently trading at $40 the company paid an annual dividend of $10 last year to its shareholders and plans to increase the dividend annually at the rate of 2% forever. the company also has 5,000 semi annual bonds outstanding with a coupon rate of 9.4625%, a maturity of 25 years, and a par value of $1,000. the bonds currently have a yield to maturity of 12%. the corporate tax rate is 30%.

what is the cost of debt for the company?
how many interest payments are left for the bond of the company ?
what is the interest payment per period for the bond ?
what is the discount rate per period to use in pricing the bonds ?
what is the market value of equity for the calculation of the WACC for the company ?
what is the cost of equity for the company ?
what is the market value of debt to be used in the calculation of the wacc for the company ?
what is the value of d/v?
what is the weighted average cost of capital (WACC) for the company ?

Solutions

Expert Solution

a). After-tax cost of debt = yield to maturity*(1-Tax rate) = 12%*(1-30%) = 8.40%

b). It is a semi-annual bond with maturity of 25 years left so it will pay 2 coupons p.a. for 25 years. Number of payments left are 25*2 = 50

c). Interest payment per period = coupon rate*par value/2 = 9.4625%*1,000/2 = 47.3125

d). Discount rate per period = annual yield/number of periods in a year = 12%/2 = 6%

e). Market value of equity = number of shares*price per share = 100,000*40 = 4,000,000 or 4 million

f). Cost of equity = (D0*(1+g)/P0) + g = (10*(1+2%)/40) + 2% = 27.50%

g). Bond price: FV (par value) = 1,000; PMT (semi-annual coupon) = 47.3125; N (number of payments) = 50; rate (semi-annual rate) = 12%/2 = 6%, solve for PV.

Bond price = 800.02

Market value of debt = number of bonds*bond price = 5,000*800.02 = 4,000,106.97

h). d/v = debt value/total capital value = debt value/(equity value + debt value) = 4,00,106.97/(4,000,106.97+4,000,000) = 50.0007%

i). WACC = (d/v*after-tax cost of debt) + (e/v*cost of equity)

= (50.0007%*8.40%) + (49.9993%*27.50%) = 17.95%

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

(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,...
Randy Company has 600,000 shares of common stock outstanding. Each share of common stock has a...
Randy Company has 600,000 shares of common stock outstanding. Each share of common stock has a par value of $10. Please prepare journal entries to record the following INDEPENDENT transactions: 1. Randy’s directors declare a 10% stock dividend on September 1, 2019. On that date, the stock is trading on the market at $30 per share. 2. Randy purchases 1,000 of its outstanding shares on January 10, 2019 for $20 per share. 3. On April 1, 2019, Randy reissues 2,000...
Randy Company has 600,000 shares of common stock outstanding. Each share of common stock has a...
Randy Company has 600,000 shares of common stock outstanding. Each share of common stock has a par value of $10. Please prepare journal entries to record the following INDEPENDENT transactions: 1. Randy’s directors declare a 10% stock dividend on September 1, 2019. On that date, the stock is trading on the market at $30 per share. 2. Randy purchases 1,000 of its outstanding shares on January 10, 2019 for $20 per share. 3. On April 1, 2019, Randy reissues 2,000...
Calculating WACC Hankins Corporation has 8.4 million shares of common stock outstanding, 590,000 shares of 7.4...
Calculating WACC Hankins Corporation has 8.4 million shares of common stock outstanding, 590,000 shares of 7.4 percent preferred stock outstanding, and 184,000 of 8.6 percent semiannual bonds outstanding, par value $1,000 each. The common stock currently sells for $64.90 per share and has a beta of 1.29, the preferred stock currently sells for $107.10 per share, and the bonds have 13 years to maturity and sell for 91.5 percent of par. The market risk premium is 7 percent, T-bills are...
An all-equity company has common and preferred shares. There are 250,000 common shares outstanding with a...
An all-equity company has common and preferred shares. There are 250,000 common shares outstanding with a price of $31.30 per share and with an expectation to continue to provide a dividend of $4.75 per share. There are 50,000 preferred shares outstanding, with a 3.10% dividend, $100 par value per share, and $61.80 market value per share. Given this information, what is the company's WACC? a) 13.53 % b) 12.91% c) 13.22 % d) 12.61 % e)12.30 %
Pealand Company has 50,000 shares of common stock outstanding and 2,000 shares of preferred stock outstanding....
Pealand Company has 50,000 shares of common stock outstanding and 2,000 shares of preferred stock outstanding. The common stock is $1.00 par value. The preffered stock has a $100 par value, a 5% dividend rate, and is noncumulative. On October 31, 2015, the company declares dividends of $0.25 per share for common. Provide the journal entry for the declaration of dividends.
12. Finding the WACC Makai Metals Corporation has 9.1million shares of common stock outstanding and 230,000   6.2...
12. Finding the WACC Makai Metals Corporation has 9.1million shares of common stock outstanding and 230,000   6.2 percent semiannual bonds outstanding, par value $1000 each.  The common stock currently sells for $41 per share and has a beta of 1.20, and the bonds have 20 years to maturity and sell for 104 percent of par.  The market risk premium is 7 percent, T-bills are yielding 3.1 percent, and the tax rate is 35 percent.   a. What isthe firm's market value capital structure? b.  If...
Larry holds 2,000 shares of common stock in a company that only has 20,000 shares outstanding....
Larry holds 2,000 shares of common stock in a company that only has 20,000 shares outstanding. The company’s stock currently is valued at $48.00 per share. The company needs to raise new capital to invest in production. The company is looking to issue 5,000 new shares at a price of $38.40 per share. Larry worries about the value of his investment. 1. Larry’s current investment in the company is ?. 2. If the company issues new shares and Larry makes...
Mercado, Inc. has 5,400,000 common shares outstanding at a price of $ 64 each. He has...
Mercado, Inc. has 5,400,000 common shares outstanding at a price of $ 64 each. He has 290,000 preferred shares outstanding with a 5.6% dividend based on the par value of $ 100, which sell for $ 103 each. It has issued 125,000 bonds at 109% of their par value of $ 1,000, with a yield to maturity of 5.93%. The common share's beta is 1.13, the treasury bills rate is 4.3%, and the market risk premium is 6.8%. The applicable...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT