Question

In: Finance

Eco Plastics Company Since its inception, Eco Plastics Company has been revolutionizing plastic and trying to...

Eco Plastics Company Since its inception, Eco Plastics Company has been revolutionizing plastic and trying to do its part to save the environment. Eco’s founder, Marion Cosby, developed a biodegradable plastic that her company is marketing to manufacturing companies throughout the southeastern United States. After operating as a private company for 6 years, Eco went public in 2012 and is listed on the Nasdaq stock exchange. As the chief financial officer of a young company with lots of investment opportunities, Eco’s CFO closely monitors the firm’s cost of capital. The CFO keeps tabs on each of the individual costs of Eco’s three main financing sources: long-term debt, preferred stock, and common stock. The target capital structure for Eco is given by the weights in the following table: Source of capital Weight Long-term debt 30% Preferred stock 20 % Common stock equity 50 % Total 100% At the present time, Eco can raise debt by selling 20-year bonds with a $1,000 par value and a 10.5% annual coupon interest rate. Eco’s corporate tax rate is 21%, and its bonds generally require an average discount of $45 per bond and flotation costs of $32 per bond when being sold. Eco’s outstanding preferred stock pays a 9% dividend and has a $95-per-share par value. The cost of issuing and selling additional preferred stock is expected to be $7 per share. Because Eco is a young firm that requires lots of cash to grow, it does not currently pay a dividend to common stockholders. To track the cost of common stock, the CFO uses the capital asset pricing model (CAPM). The CFO and the firm’s investment advisors believe that the appropriate risk-free rate is 4% and that the market’s expected return equals 13%. Using data from 2012 through 2018, Eco’s CFO estimates the firm’s beta to be 1.3. Although Eco’s current target capital structure includes 20% preferred stock, the company is considering using debt financing to retire the outstanding preferred stock, thus shifting their target capital structure to 50% long-term debt and 50% common stock. If Eco shifts its capital mix from preferred stock to debt, its financial advisors expect its beta to increase to 1.5. To Do A. Calculate Eco’s current after-tax cost of long-term debt. B. Calculate Eco’s current cost of preferred stock. C. Calculate Eco’s current cost of common stock. D. Calculate Eco’s current weighted average cost capital (WACC). E 1.Assuming that the debt financing costs do not change, what effect would a shift to a more highly leveraged capital structure consisting of 50% long-term debt, 0% preferred stock, and 50% common stock have on the risk premium for Eco’s common stock? What would be Eco’s new cost of common equity? E 2.What would be Eco’s new weighted average cost of capital (WACC)? E 3. Which capital structure—the original one or this one—seems better? Why?

Solutions

Expert Solution

A) Realisation per $1000 par bond = $1000-$45-$32 =$923

So, the Cost of Debt is same as the YTM (r) of the bond priced $923 given by

923 = 105/r*(1-1/(1+r)^20) + 1000/(1+r)^20

Approximate YTM is given by the formula

YTM = (C+(M-P)/n)/(0.4M+0.6P)

where

C    = the annual interest payments

M = the maturity (face) value of the bond

P   = the current market price of the bond

N = the number of years to maturity

So, r = (105+ (1000-923)/20) / (0.4*1000+0.6*923) =0.1141

Putting r= 0.1141 in the above equation gives value as 929.43

Putting r= 0.1150 in the above equation gives value as 922.90

which is the correct YTM to two decimal places

So, Cost of Debt is 11.50%

Current After tax cost of long term debt is 11.50%* (1-0.21) = 9.085%

B) Dividend on preferred stock =9% of $95 =$8.55

Net received by selling one preferred share = $95-$7 = $88

So, Current cost of preferred stock = $8.55/$88 = .097159 = 9.716%

c) From CAPM, cost of equity is given by

Ke = Riskfree rate + Beta of the firm * (market return -riskfree rate)

=4%+1.3*(13%-4%)

=15.7%

So, the current cost of common stock is 15.7%

D) Weighted Average Cost of capital is given by

WACC= weight of debt * after tax cost of debt + weight of common stock* cost of stock + weight of preferred stock * cost of preferred stock

=0.3* 9.085% + 0.2 * 9.716% + 0.5* 15.7%

= 12.5187% or 12.52%

E1) If there is no change in cost of debt, but beta of the firm increases from 1.3 to 1.5

Risk premium increases by = (1.5-1.3) * (market return- risk free rate)

= 1.8%

New Cost of equity = 15.7%+ 1.8% = 17.5%

This can be verified by applying the CAPM model again

Ke = Riskfree rate + Beta of the firm * (market return -riskfree rate)

=4%+1.5*(13%-4%)

=17.5%

E2) New Weighted Average Cost of capital

WACC= weight of debt * after tax cost of debt + weight of common stock* cost of stock + weight of preferred stock * cost of preferred stock

=0.5* 9.085% + 0.0 * 9.716% + 0.5* 17.5%

= 13.2925% or 13.29%

E3) The original capital structure seems to be better as the overall WACC increases in the new capital structure. This happens because of increased risk and increased cost of Common Stock which is much higher than the small decrease achieved by shifting to 50% debt.


Related Solutions

Case 4 Eco Plastics Company Since its inception, Eco Plastics Company has been revolutionizing plastic and...
Case 4 Eco Plastics Company Since its inception, Eco Plastics Company has been revolutionizing plastic and trying to do its part to save the environment. Eco’s founder, Marion Cosby, developed a biodegradable plastic that her company is marketing to manufacturing companies throughout the southeastern United States. After operating as a private company for 6 years, Eco went public in 2012 and is listed on the Nasdaq stock exchange. As the chief financial officer of a young company with lots of...
As has been played out since its inception, the use of the Patriot Act has been...
As has been played out since its inception, the use of the Patriot Act has been controversial on many levels, yet it has also proved to be a useful tool in fighting terrorism, and preventing another large-scale attack on American soil. Some see it as an absolute infringement on long-treasured civil liberties in the United States, while others see it as an absolute necessity to deal with the reality of modern terrorism. Taken as a whole, how do you feel...
Since its inception in 1967, the Super Bowl has been one of the most watched events...
Since its inception in 1967, the Super Bowl has been one of the most watched events on u.S. television every year. The number of u.S. households that tuned in for each Super Bowl, reported by nielsen.com, is provided in the data set SuperBowlratings. a. Construct a time series plot for the data. What type of pattern exists in the data? discuss some of the patterns that may have resulted in the pattern exhibited in the time series plot of the...
Eco Plastics Company: The target capital structure for ECO is given by the weights in the following table:
  Eco Plastics Company: The target capital structure for ECO is given by the weights in the following table: Source of Capital Weight Long-term debt 30 % Preferred stock 20 Common stock equity 50         Total 100 % At the present time, Eco can raise debt by selling 20 year bonds with a $1,000 par value and a 10.5% annual coupon interest rate. Eco's corporate tax rate is 21%, and its bonds generally require an average discount of $45 per...
Mays Industries was established in 1992. Since its inception, the company has generated the following levels...
Mays Industries was established in 1992. Since its inception, the company has generated the following levels of earnings before taxes (EBT) (losses are shown in parentheses):                     Year         EBT                     1992      $ 50,000                     1993        40,000                     1994        30,000                     1995        20,000                     1996      (100,000)                     1997        60,000 Assume that each year the company has faced a 40 percent income tax rate. What is the company's tax liability for 1997? (Hint: Tax law allows losses to be applied to taxable...
11- Clampett, Inc., has been an S corporation since its inception. On July 15, 2020, Clampett,...
11- Clampett, Inc., has been an S corporation since its inception. On July 15, 2020, Clampett, Inc., distributed $53,000 to J.D. His basis in his Clampett, Inc., stock on January 1, 2020, was $46,000. For 2020, J.D. was allocated $6,000 of ordinary income from Clampett, Inc., and no separately stated items. What is J.D.'s basis in his Clampett, Inc., stock after all transactions in 2020? Multiple Choice $52,000. None of the choices are correct. ($6,000). $46,000. $40,000.
Eva has been the sole shareholder of a calendar year S-Corporation since its inception. Eva’s stock...
Eva has been the sole shareholder of a calendar year S-Corporation since its inception. Eva’s stock basis is $50,000, her debt basis is $15,000 and she receives a cash distribution of $88,000. There are no special elections made. a.      What is the tax impact of the distribution if the S-Corporation has accumulated adjustment account of $40,000, adjusted earning and profit of $30,000 and $0 other adjustment account before the distribution?
1.      Eva has been the sole shareholder of a calendar year S-Corporation since its inception. Eva’s...
1.      Eva has been the sole shareholder of a calendar year S-Corporation since its inception. Eva’s stock basis is $50,000, her debt basis is $15,000 and she receives a cash distribution of $88,000. There are no special elections made. b.      What is the tax impact of the distribution if instead the S-Corporation has accumulated adjustment account of $40,000, $0 adjusted earning and profit and $0 other adjustment account before the distribution?
Eva has been the sole shareholder of a calendar year S-Corporation since its inception. Eva’s stock...
Eva has been the sole shareholder of a calendar year S-Corporation since its inception. Eva’s stock basis is $50,000, her debt basis is $15,000 and she receives a cash distribution of $88,000. There are no special elections made. All calculations must be shown. Answers containing words or paragraph, without calculations, will not be counted. What is the tax impact of the distribution if the S-Corporation has accumulated adjustment account of $40,000, adjusted earning and profit of $30,000 and $0 other...
Eva has been the sole shareholder of a calendar year S-Corporation since its inception. Eva’s stock...
Eva has been the sole shareholder of a calendar year S-Corporation since its inception. Eva’s stock basis is $50,000, her debt basis is $15,000 and she receives a cash distribution of $88,000. There are no special elections made. All calculations must be shown. Any answers containing words or paragraphs without calculations will not be counted. What is the tax impact of the distribution if instead the S-Corporation has accumulated adjustment account of $40,000, $0 adjusted earning and profit and $0...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT