Question

In: Finance

Allergan (AGN): corporate tax rate = 12.5% cost of debt = 3.4867% cost of preferred stock...

Allergan (AGN):

corporate tax rate = 12.5%

cost of debt = 3.4867%

cost of preferred stock = 13.75/161.62 (1-0.055) = 9%

cost of common equity = 8.28%

capital structure =

Total Debt to Total Equity = 40.74

Total Debt to Total Capital = 28.95

Total Debt to Total Assets = 25.41

Interest Coverage = -0.26

Long-Term Debt to Equity = 37.51

Long-Term Debt to Total Capital = 24.87

Long-Term Debt to Assets = 0.22

Determine the weighted average cost of capital (WACC) for Allergan (AGN). Create an Excel spreadsheet where you explain how you calculated those numbers and what was your reasoning. Use the WACC as the discount rate to conduct capital budgeting analysis for a project that the firm is considering and then decide whether it should be accepted or not which is “ Building a new Building” for $1 million. Include the financial statements you used or other documents to get those numbers. If you do not have a number you need, research it and state your assumptions that you used to get the missing number.

Solutions

Expert Solution

Answer :-

Given

Total Debt to Total Equity = 40.74

Total Debt to Total Capital = 28.95

Total Debt to Total Assets = 25.41

Let assume total Capital is 100 then

if total debt / total capital = 28.95 there fore total debt is 28.95

then total equity is find out by total capital - total debt = 100 - 28.95 = 71.05

then , Total Debt to Total Assets = 25.41 there fore total assets is 28.95/25.41% = 113.93

Long-Term Debt to Total Capital = 24.87 therefore long term debt is 24.87

therefore short term debt is = total debt - long term debt = 28.95-24.87 = 4.08

Long-Term Debt to Equity = 37.51 therefore equity = 24.87/37.51% =

Equity = 66.30

then prefrence share capital is total equity - equity = 71.05 - 66.30 = 4.75

Column1	Value	Weights	Cost	Cost after tax	Cost*Weights
Equity	66.3	0.663	8.28%	8.28%	5.49%
Prefrence	4.75	0.0475	9%	9%	0.43%
Debt	28.95	0.2895	3.49%	3.05%	0.88%
total capital	100

	Therefore weighted avg cost of capital =				6.80%

jeff jeffy answered 2 years ago

Next > < Previous

Related Solutions

Allergan (AGN): corporate tax rate = 12.5% cost of debt = 3.4867% cost of preferred stock...

Allergan (AGN): corporate tax rate = 12.5% cost of debt = 3.4867% cost of preferred stock = 13.75/161.62 (1-0.055) = 9% cost of common equity = 8.28% capital structure = Total Debt to Total Equity = 40.74 Total Debt to Total Capital = 28.95 Total Debt to Total Assets = 25.41 Interest Coverage = -0.26 Long-Term Debt to Equity = 37.51 Long-Term Debt to Total Capital = 24.87 Long-Term Debt to Assets = 0.22 1) Determine the weighted average cost...

A. The (before-tax cost of debt/after-tax cost of debt) is the interest rate that a firm...

A. The (before-tax cost of debt/after-tax cost of debt) is the interest rate that a firm pays on any new debt financing. B. Perpetualcold Refrigeration Company (PRC) can borrow funds at an interest rate of 11.10% for a period of four years. Its marginal federal-plus-state tax rate is 45%. PRC’s after-tax cost of debt is (6.11%/7.03%/5.80%/6.72%) (rounded to two decimal places). C. At the present time, Perpetualcold Refrigeration Company (PRC) has 10-year noncallable bonds with a face value of $1,000...

Broward's tax rate is 25%. Broward finances with only debt and common equity, so it has no preferred stock

Broward Manufacturing recently reported the following information:Net income$435,000ROA10%Interest expense$134,850Accounts payable and accruals$1,050,000Broward's tax rate is 25%. Broward finances with only debt and common equity, so it has no preferred stock. 40% of its total invested capital is debt, and 60% of its total invested capital is common equity. Calculate its basic earning power (BEP), its return on equity (ROE), and its return on invested capital (ROIC). Do not round intermediate calculations. Round your answers to two decimal places.BEP: %ROE: %ROIC: %

There are 3 components of capital which includes cost of debt, cost of preferred stock and...

There are 3 components of capital which includes cost of debt, cost of preferred stock and cost of equity After Tax cost of debt = I(1-t) I = Interest rate of debt t = tax rate Cost of preference capital = Dp/Np Dp = dividend of preference share Np = proceeds of preference share Cost of equity(CAPM method) Ke = Rf +Ba(Rm-Rf) Ke= cost of equity Rf= Risk free rate of return Ba = Beta of the security Rm= expected...

A firm cost of debt = 6%, cost of Preferred stock = 5%, and required common...

A firm cost of debt = 6%, cost of Preferred stock = 5%, and required common stock return = 12%. if the capital structure = 30% debt, 5% preferred, and 65% common stock, calculate the WACC: 1. 8.55% 2. 9.63% 3. 10.21% 4. none of the answers are correct

Capital component weights, cost of debt, cost of preferred stock, and cost of common equity.

Capital component weights, cost of debt, cost of preferred stock, and cost of common equity. Be sure to use 4 decimal places. Current assets: 3,100 Property, plant and equipment: 3,400 Total assets: 6,500. Current liablities: 1,500 Long term debt: 1,750 Preferred stock, $100 par: 500 Common stock, no par: 1,250 Retained earnings: 1,500 Total liabilities and equities: 6,500 Growth rate 7.5% Coupon on new bonds: 7.75% Corporate tax rate: 25% Dividend on preferred: 8% Price of common stock: $24.00 Price...

How to find the cost of debt, cost of preferred stock, cost of common equity, capital...

How to find the cost of debt, cost of preferred stock, cost of common equity, capital structure, and the weighted average cost of capital for a publicly traded company like Costco or Amazon.

1(a). (TRUE or FALSE?) There is a tax adjustment downward in the cost of preferred stock...

1(a). (TRUE or FALSE?) There is a tax adjustment downward in the cost of preferred stock calculation because dividend payments on preferred stocks can be deducted by the firms on their taxable income. 1(b). (TRUE or FALSE?) When a company issues new securities flotation costs increase the cost of raising the capital. 1(c). (TRUE or FALSE?) Since interest payments are not tax deductible, the true cost of the debt is the before tax cost. 1(d). (TRUE or FALSE?) We need...

Explain how to adjust component cost of debt, preferred stock, common stock for flotation costs?

Nipigon Manufacturing has a cost of debt of 7 %, a cost of equity of 12%, and a cost of preferred stock of 9%.

Nipigon Manufacturing has a cost of debt of 7 %, a cost of equity of 12%, and a cost of preferred stock of 9%. Nipigon currently has 130,000 shares of common stock outstanding at a market price of $25 per share. There are 48,000 shares of preferred stock outstanding at a market price of $38 a share. The bond issue has a face value of $950,000 and a market quote of 104. The company’s tax rate is 35%.Required:Calculate the weighted...

Subjects