Question

In: Finance

Information Use the following information about Rex Inc. for problems 1-6. Common stock: 100,000 shares outstanding....

Information

Use the following information about Rex Inc. for problems 1-6.

Common stock: 100,000 shares outstanding. $50 per share, beta=1.5

Bonds: 2,000 bonds outstanding, $1,000 face value each, 4% coupon paid semiannually, 21 years to maturity, market price of $995 per bond.

Market risk premium=5%, yield on 30 day Treasury Bill= 1%, effective tax rate = 21%

A) What is Rex Inc's Weight of Debt?

B) What is Rex Inc's Weight of Equity?

C) What is Rex Inc's Before Tax Cost of Debt?

D) What is Rex Inc's After Tax Cost of Debt?

E) What is Rex Inc's Cost of Equity?

F) What is Rex Inc's WACC?

Solutions

Expert Solution

Market value of debt = 2,000 * 995 = 1,990,000

Market value of common stock = 100,000 * 50 = 5,000,000

Total market value = 1,990,000 + 5,000,000 = 6,990,000

Weight of debt = 1,990,000 / 6,990,000

Rex Inc's Weight of debt = 0.2847

Weight of equity = 5,000,000 / 6,990,000

Rex Inc's Weight of equity = 0.7153

Coupon payment = 0.04 * 1000 = 40 / 2 = 20 ( since it is a semi annual bond, se divide by 2)

Number of periods = 21 * 2 = 42

Rex Inc's Before Tax Cost of Debt using a financial calculator = 4.036%

Keys to use in a financial calculator: 2nd I/Y 2, PV -995, FV 1000, N 42, PMT 20, CPT I/Y

After tax cost of debt = 0.04036 ( 1 - 0.21)

Rex Inc's after tax cost of debt = 0.031884 or 3.1884%

Cost of equity using CAPM = risk free rate + beta (market risk premium)

cost of equity = 0.01 + 1.5 ( 0.05)

Rex Inc's cost of equity = 0.085 or 8.5%

WACC = weight of debt * cost of debt + weight of equity * cost of equity

WACC = 0.2847 * 0.031884 + 0.7153 * 0.085

WACC = 0.009077 + 0.060801

Rex Inc's WACC = 0.069878 or 6.9878%

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Information Use the following information about Fox Corp. for problems A-E. Common stock: 5,000 shares outstanding,...

Information Use the following information about Fox Corp. for problems A-E. Common stock: 5,000 shares outstanding, $50 per share. Fox will pay a dividend of $1.50 next year and this dividend is expected to grow at 5% per year. Bonds: 1,000 bonds outstanding, with a 3% coupon paid semiannually, 5 years to maturity, and a price quote of 101. Preferred Stock: 1,500 shares outstanding with annual dividends of $4.00, currently selling at $100. Fox Corp.'s tax rate is 21%. A)...

Use the following information about Fox Corp. for problems 7-11. Common stock: 5,000 shares outstanding, $85...

Use the following information about Fox Corp. for problems 7-11. Common stock: 5,000 shares outstanding, $85 per share. Fox will pay a dividend of $1.20 next year and this dividend is expected to grow at 5% per year. Bonds: 3,000 bonds outstanding, with a 3% coupon paid semiannually, 3 years to maturity, and a market price of $996 per bond. Preferred Stock: 500 shares outstanding with annual dividends of $4.00, currently selling at $75. Fox Corp.'s marginal tax rate is...

Clark Fork, Inc. had 100,000 shares of common stock outstanding on December 31, 2014. The following...

Clark Fork, Inc. had 100,000 shares of common stock outstanding on December 31, 2014. The following changes occurred during 2015 and 2016: April 1, 2015 issued an additional 10,000 shares July 1, 2015 2:1 stock split October 1, 2015 5,000 treasury shares purchased December 1, 2015 reissued the 5,000 treasury shares March 1, 2016 50% stock dividend July 1, 2016 issued an additional 30,000 shares The 2016 income statement will include earnings per share computations for 2015 and 2016. For...

Apple Corporation owns 60,000 shares of common stock out of the 100,000 shares outstanding of common...

Apple Corporation owns 60,000 shares of common stock out of the 100,000 shares outstanding of common stock of Orange Corporation. On 1/1/2012, using the equity method, Apple recorded its investment in Orange on its book at $480,000. The book value of net assets of Orange Corporation on 1/1/2012 was $800,000. If on 1/2/2012 Orange Corporation repurchased 20,000 shares from outsiders at $6 a share, what adjustment would be needed for Apple’s “Investment in Orange” account after the repurchase? $30,000 increase...

OMG Inc. has 6 million shares of common stock outstanding, 5 million shares of preferred stock...

OMG Inc. has 6 million shares of common stock outstanding, 5 million shares of preferred stock outstanding, and 7,000 bonds. Suppose the common shares sell for $17 per share, the preferred shares sell for $16 per share, and the bonds sell for 108 percent of par. What weight should you use for preferred stock in the computation of OMG’s WACC? (Round your answer to 2 decimal places.)

On January 1, 2018, Algerian Delivery had 100,000 shares of common stock outstanding. The following transactions...

On January 1, 2018, Algerian Delivery had 100,000 shares of common stock outstanding. The following transactions occurred during 2018: March 1: Reacquired 3,500 shares, accounted for as treasury stock. September 30: Sold all the treasury shares. December 1: Sold 12,500 new shares for cash. December 31: Reported a net income of $302,750. What is Algerian Deliverys earnings per share for the year ending in December 31,2018

On January 1, 2021, Shamu Corporation had 100,000 shares of common stock outstanding. The following transactions...

On January 1, 2021, Shamu Corporation had 100,000 shares of common stock outstanding. The following transactions occurred during 2021: March 1: Reacquired 2,300 shares, accounted for as treasury stock. September 30: Sold all the treasury shares. December 1: Sold 11,300 new shares for cash. December 31: Reported a net income of $191,500. The following transactions occurred during 2022: January 10: Declared and issued a 30% stock dividend. December 31: Reported a net income of $261,800. Required: Calculate Shamu's basic earnings...

The following information pertains to J Company's outstanding stock for 2021: Common stock, $1 par Shares...

The following information pertains to J Company's outstanding stock for 2021: Common stock, $1 par Shares outstanding, 1/1/2021 17,500 2 for 1 stock split, 4/1/2021 17,500 Shares issued, 7/1/2021 6,500 Preferred stock, $100 par, 7% cumulative Shares outstanding, 1/1/2021 5,500 What is the number of shares J should use to calculate 2021 basic earnings per share?

M&M Corp. began the year with 100,000 shares of $1 par common stock outstanding that was...

M&M Corp. began the year with 100,000 shares of $1 par common stock outstanding that was originally issued for $30 per share. During the year the following events happened. 1. The company paid a small stock dividend of 5% on May 1 when the fair market value of the shares was $35 per share. 2. The company declared and paid a property dividend of land that had a book value of $20,000 and a fair market value of $80,000 to...

On January 1, 2011, Perelli Company purchased 90,000 of the 100,000 outstanding shares of common stock...

On January 1, 2011, Perelli Company purchased 90,000 of the 100,000 outstanding shares of common stock of Singer Company as a long-term investment. The purchase price of $5,003,400 was paid in cash. At the purchase date, the balance sheet of Singer Company included the following: Current assets $2,904,100 Long-term assets 3,888,100 Other assets 764,000 Current liabilities 1,547,100 Common stock, $20 par value 2,001,400 Other contributed capital 1,888,600 Retained earnings 1,612,000 Additional data on Singer Company for the four years following...

Subjects