Question

In: Finance

You are provided with the following information for Kameo Corp.: Bonds: The firm has $10,000,000 in...

You are provided with the following information for Kameo Corp.:

Bonds: The firm has $10,000,000 in 5% coupon bonds outstanding, $1,000 par value, 20 years to maturity, selling for 102% of the par; the bonds make semi-annual payments.

Preferred Shares: 25,000 shares of $50 par 9% preferred stock outstanding, currently selling for $65 per share.

Common Shares: 400,000 shares outstanding, selling for $50 per share. Kameo expects to pay a dividend of $2.34 per share and the expected growth rate is 4% per year.

The company’s tax rate is 35%.

What are the market value weights for Kameo Corp.?

What is the cost of debt for Kameo Corp?

What is the cost of preferred stock for Kameo Corp?

What is the cost of equity for Kameo Corp?

What is the Weighted Average Cost of Capital (WACC) for Kameo Corp?

Please show all of your work.

Solutions

Expert Solution


Market Value weights:

Particulars

Price

Quantity

Price x Quantity

Weight

Debt

1020.00

10000

      10,200,000.00

0.3205

Preferred Share

65.00

25000

         1,625,000.00

0.0511

Equity

50.00

400000.0

      20,000,000.00

0.6284

Total

      31,825,000.00

Cost of debt:

Using financial calculator BA II Plus - Input details:

#

FV = Future Value =

$1,000.00

PV = Present Value =

-$1,020.00

N = Total number of periods = Years x frequency = 20*2 =

40

PMT = Payment = Coupon / frequency =

$25.00

CPT > I/Y = Rate or YTM Semiannual =

                 2.4214

Convert Yield in annual and percentage form = Yield / 100*2 =

4.8428%

Yield = Cost of debt before tax = 4.8428%

.

Cost of preferred:

Cost of preferred = Face Value x Rate of dividend / Market value

Cost of Preferred = 50 x 9% / 65

Cost of Preferred = 6.9231%

.

Cost of equity:

Cost of equity = (Expected dividend / Stock price) + Growth rate

Cost of equity = (2.34/50)+4%

Cost of equity = 8.6800%

WACC = Cost of equity x Weight of equity + Cost of preferred x Weight of preferred + Cost of debt of before tax debt x Weight of debt x (1-Tax rate)

WACC = Cost of equity x Weight of equity + Cost of preferred x Weight of preferred + Cost of debt of before tax debt x Weight of debt x (1-Tax rate)

WACC = 8.68% x 0.6284 + 6.9231% x 0.0511 + 4.8428% x 0.3205 x (1-35%)

WACC = 6.8172%


Related Solutions

You are provided with the following information for Novak Corp. Novak Corp. uses the periodic system...
You are provided with the following information for Novak Corp. Novak Corp. uses the periodic system of accounting for its inventory transactions. March 1 Beginning inventory 1,930 liters at a cost of 60¢ per liter. March 3 Purchased 2,450 liters at a cost of 65¢ per liter. March 5 Sold 2,395 liters for $1.05 per liter. March 10 Purchased 4,190 liters at a cost of 72¢ per liter. March 20 Purchased 2,510 liters at a cost of 80¢ per liter....
You are provided with the following information for Marigold Corp., effective as of its April 30,...
You are provided with the following information for Marigold Corp., effective as of its April 30, 2017, year-end. Accounts payable $ 854 Accounts receivable 920 Accumulated depreciation—equipment 670 Cash 1,380 Common stock 1,230 Cost of goods sold 1,080 Depreciation expense 315 Dividends 345 Equipment 2,530 Income tax expense 185 Income taxes payable 155 Insurance expense 230 Interest expense 420 Inventory 1,077 Land 3,210 Mortgage payable 3,610 Notes payable 171 Prepaid insurance 80 Retained earnings (beginning) 1,600 Salaries and wages expense...
A firm has provided you with the following information: Output 30, Variable Cost $1,900, Fixed Cost...
A firm has provided you with the following information: Output 30, Variable Cost $1,900, Fixed Cost $120,Marginal Cost $50, Price $50 Instructions: To indicate a loss enter a (-) in front of your answer. A positive entry is considered a profit. 1. What is the firm's short-run profit if they produce using the MC=MR rule? 2. What is the firm's short-run profit if they produce nothing? 3. What will be the firm's production decision in the short-run? a. Shutdown b....
Lilies Corp. provided information on their capital sources as followed. $52,500 in Debt: Their bonds have...
Lilies Corp. provided information on their capital sources as followed. $52,500 in Debt: Their bonds have 30-year to maturity, 4% coupon and $1,000 par value. Current bond price is $980. Tax rate is 21%. $157,500 in Common stocks with current price of $140, most recent dividend of $3.50, and 9% growth rate. 56) What is their after-tax cost of debt? A.) 4.12% B.) 3.25% C.) 5.19% D.) 1.56% How much is their cost of capital? A.) 11.28% B.) 15.97% C.)...
You have been provided the following information inc. debt: the market value is 50000 the bonds...
You have been provided the following information inc. debt: the market value is 50000 the bonds are currently yielding 9% and have a coupon rate of 8%. common: 2000 shares outstanding, selling for $60 per share; the beta is 1.2 stock: preferred 500 shares of preferred stock outstanding, currently selling for $75 per share Stock: that pays 7.5 in dividends per year per share market: 8 percent market risk premium and 3.4 percent risk-free rate. 1. compute the capital structure...
A property owner has provided you with the following information. Assume the owner has no other...
A property owner has provided you with the following information. Assume the owner has no other assets or liabilities. The annual gross revenue is $3,275,000. The debt service payment on the loan is $147,000 per month. The capitalization rate is 8%. Assets: Cash $ 1,000,000 Land 1,500,000 Building 29,500,000 Total Assets $ 32,000,000 Liabilities & Equity: Nonrecourse Liabilities $ 25,000,000 Partner’s Capital 7,000,000 Total Liabilities & Capital $ 32,000,000 14. What is the property’s NOI? Calculate the Debt Service Coverage...
Asplund Corporation has provided the following information:
Asplund Corporation has provided the following information:    Cost per Unit Cost per Period Direct materials $ 6.25   Direct labor $ 2.90   Variable manufacturing overhead $ 1.30   Fixed manufacturing overhead   $ 18,000 Sales commissions $ 1.50   Variable administrative expense $ 0.45   Fixed selling and administrative expense   $ 7,500   Required: a. For financial reporting purposes, what is the total amount of product costs incurred to make 5,000 units? b. For financial reporting purposes,...
You are given the following information for Thrice Corp
You are given the following information for Thrice Corp.: Decrease in inventory $ 590 Decrease in accounts payable 245 Increase in notes payable 230 Increase in accounts receivable 260 
A firm has an ROI of 10%, turnover of 5X, and sales of $10,000,000. What is...
A firm has an ROI of 10%, turnover of 5X, and sales of $10,000,000. What is the firm’s operating margin % generated during the year? Display your answer using the following format only:   12  (do not use a percentage sign or any decimal points in your answer)
Arcane Industries has provided the following financial information:
Arcane Industries has provided the following financial information:20182019Sales$1,350,000$1,600,000Cost of Goods Sold750,000875,000Receivables Ending Balance175,000300,000Inventory Ending Balance300,000250,000Payables Ending Balance125,000175,000Calculate the following:Inventory Turnover:    Days Inventory on Hand:    Receivables Turnover:    Days Sales Outstanding:    Payables Turnover:    Days Payables Outstanding:    Cash Conversion Cycle (# of days):    
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT