The Banana Corp. An agriculture company needs to find its weighted average cost of capital to...

The Banana Corp. An agriculture company needs to find its weighted average cost of capital to analyze an expansion project. The firm is currently financed with debt, preference capital and ordinary equity. The firm faces a company tax rate of 25%. The following information is available.

Debt: The firm currently has 20,000 bonds on issue. The current market value of each bond is $920 the before tax cost of issuing new bonds would be 6% per annum.

Preference Capital: The firm currently issued 500,000 preference shares. The fixed amount of preferred dividends is $4, and the value of each preferred share is $60.

Ordinary Capital: 2,000,000 ordinary shares are currently on issue and the current ordinary share price is $30 per share. The company beta is 1.3, the risk free rate of return is 2% and the market risk premium is 8%.

Given the above information, calculate the weighted average cost of capital for use in analyzing the company’s expansion project.

Solutions

Expert Solution

Debt:

Number of bonds outstanding = 20,000
Face Value = $1,000
Current Price = $920

Market Value of Debt = 20,000 * $920
Market Value of Debt = $18,400,000

Before-tax Cost of Debt = 6.00%
After-tax Cost of Debt = 6.00% * (1 - 0.25)
After-tax Cost of Debt = 4.500%

Preferred Stock:

Number of shares outstanding = 500,000
Current Price = $60
Annual Dividend = $4

Market Value of Preferred Stock = 500,000 * $60
Market Value of Preferred Stock = $30,000,000

Cost of Preferred Stock = Annual Dividend / Current Price
Cost of Preferred Stock = $4 / $60
Cost of Preferred Stock = 6.667%

Common Stock:

Number of shares outstanding = 2,000,000
Current Price = $30

Market Value of Common Stock = 2,000,000 * $30
Market Value of Common Stock = $60,000,000

Cost of Common Stock = Risk-free Rate + Beta * Market Risk Premium
Cost of Common Stock = 2.00% + 1.30 * 8.00%
Cost of Common Stock = 12.400%

Market Value of Firm = Market Value of Debt + Market Value of Preferred Stock + Market Value of Common Stock
Market Value of Firm = $18,400,000 + $30,000,000 + $60,000,000
Market Value of Firm = $108,400,000

Weight of Debt = $18,400,000 / $108,400,000
Weight of Debt = 0.16974

Weight of Preferred Stock = $30,000,000 / $108,400,000
Weight of Preferred Stock = 0.27675

Weight of Common Stock = $60,000,000 / $108,400,000
Weight of Common Stock = 0.55351

WACC = Weight of Debt * After-tax Cost of Debt + Weight of Preferred Stock * Cost of Preferred Stock + Weight of Common Stock * Cost of Common Stock
WACC = 0.16974 * 4.500% + 0.27675 * 6.667% + 0.55351 * 12.400%
WACC = 9.47%

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Safeassign Corp. has a debt to equity ratio of .85. Its Weighted average cost of capital...

Safeassign Corp. has a debt to equity ratio of .85. Its Weighted average cost of capital is 9.9% and the tax rate is 35%. If Safeassign’s after-tax cost of debt is 6.8%, what is the cost of equity? ii. Safeassign Corp. has a debt to equity ratio of .85. Its Weighted average cost of capital is 9.9% and the tax rate is 35%. If Safeassign’s cost of equity is 14% what is the pre-tax cost of debt? iii. Safegaurd Inc....

Define the Average Cost of Capital (Weighted Average Cost of Capital) and explain why a company...

Define the Average Cost of Capital (Weighted Average Cost of Capital) and explain why a company should earn at least its weighted average cost of capital in new investments. What are the financial implications if it does not?

Bremond Equipment Supply Corporation (BESC) needs to determine its Weighted Average Cost of Capital in order...

Bremond Equipment Supply Corporation (BESC) needs to determine its Weighted Average Cost of Capital in order to make a few capital budgeting decisions. The firm has already established the proporation of its capital. Use these proportions in calculating the firm's WAAC. Target Market Source of Capital Proportions Long-term debt 30% Preferred stock 5% Common stock equity 65% Debt: The firm can sell a 10-year, $1,000 par value, 7 percent bond for $950. A flotation cost of 3percent of the par...

Bremond Equipment Supply Corporation (BESC) needs to determine its Weighted Average Cost of Capital in order...

The weighted average cost of capital is determined by _____ the weighted average cost of equity....

The weighted average cost of capital is determined by _____ the weighted average cost of equity. a. multiplying the weighted average aftertax cost of debt by b. adding the weighted average pretax cost of debt to c. adding the weighted average aftertax cost of debt to d. dividing the weighted average pretax cost of debt by e. dividing the weighted average aftertax cost of debt by

The weighted average cost of capital (WACC) is calculated as the weighted average of cost of...

The weighted average cost of capital (WACC) is calculated as the weighted average of cost of component capital, including debt, preferred stock and common equity. In general, debt is less expensive than equity because it is less risky to the investors. Some managers may intend to increase the usage of debt, therefore increase the weight on debt (Wd). Do you think by increasing the weight on debt (Wd) will reduce the WACC infinitely? What are the benefits and costs of...

Assuming that the company uses the CAPM to calculate its cost of equity. Calculate its weighted average cost of capital.

Royta Ltd, operates in the commercial painting industry. They have reluctantly come to the conclusion that some of their older equipment is reaching the end of its productive life and will need to be replaced sooner or later. They have asked for your assistance in determining their cost of capital in order to make this decision. Their present capital structure is as follows: 1 200 000 R2 ordinary shares now trading at R2,20 per share.  80 000 preference shares...

The MS Pony Entertainment Company is trying to determine its weighted average cost of capital for...

The MS Pony Entertainment Company is trying to determine its weighted average cost of capital for use in making several investment decisions. The firm's bonds were issued 6 years ago and have 14 years left until maturity. They carry an 8% coupon rate paid/compounded annually and are currently selling for $962.50. The firm's preferred stock carries a $4.60 dividend and is currently selling at $42.50 per share. Investment dealers have stated that floatation costs for new preferred will be 50...

What is Weighted Average Cost of Capital?

Estimating Cost of Equity Capital and Weighted Average Cost of Capital

Estimating Cost of Equity Capital and Weighted Average Cost of Capital The December 31, 2015, partial financial statements taken from the annual report for AT&T Inc. (T ) follow. Consolidated Statements of Income Dollars in millions except per share amounts 2015 2014 Operating revenues Service $ 131,677 $ 118,437 Equipment 15,124 14,010 Total operating revenues 146,801 132,447 Operating expenses Equipment 19,268 18,946 Broadcast, programming and operations 11,996 4,075 Other cost of services (exclusive of depreciation and...

Subjects