Question

In: Finance

WRX Corp. has an equity beta of 1.20, a market value debt-to-equity ratio of 0.50, debt...

WRX Corp. has an equity beta of 1.20, a market value debt-to-equity ratio of 0.50, debt that is rated AAA, and a tax rate of 21%. Compute WRX Corp’s weighed average cost of capital (WACC) assuming that the current risk-free rate is 5%, the expected return on the market portfolio is 12%, and the current market price of 7.5% AAA bonds, with par values of $1000 maturing in 12 years is $1200. Assume that the bond makes annual coupon payments. Enter your answer as a percent; do not include the % sign. Round your final answer to two decimals.

Solutions

Expert Solution

The After-Tax Cost of Debt

· The Yield to maturity (YTM) of the Bond is the discount rate at which the Bond’s price equals to the present value of the coupon payments plus the present value of the Face Value/Par Value

· The Yield to maturity of (YTM) of the Bond is the estimated annual rate of return expected by the bondholders for the bond assuming that the they hold the Bonds until it’s maturity period/date.

· The Yield to maturity of (YTM) of the Bond is calculated using financial calculator as follows (Normally, the YTM is calculated either using EXCEL Functions or by using Financial Calculator)

Variables

Financial Calculator Keys

Figure

Par Value/Face Value of the Bond [$1,000]

FV

1,000

Coupon Amount [$1,000 x 7.50%]

PMT

75

Market Interest Rate or Yield to maturity on the Bond

1/Y

?

Maturity Period/Time to Maturity [12 Years]

N

12

Bond Price/Current Market Price of the Bond [-$1,200]

PV

-1,200

We need to set the above figures into the financial calculator to find out the Yield to Maturity of the Bond. After entering the above keys in the financial calculator, we get the annual yield to maturity on the bond (1/Y) = 5.22%.

The firm’s after-tax cost of debt on the Bond is the after-tax Yield to maturity (YTM)

The After-tax cost of debt = Annual Yield to maturity on the bond x (1 – Tax Rate)

= 5.22% x (1 – 0.21)

= 5.22% x 0.79

= 4.12%

The Cost of Equity

As per Capital Asset Pricing Model [CAPM], the cost of equity is calculated by using the following equation

Cost of equity = Risk-free Rate + Beta[Market rate of return - Risk-free Rate]

= Rf + B[Rm – Rf]

= 5.00% + 1.20[12.00% - 5.00%]

= 5.00% + [1.20 x 7.00%]

= 5.00% + 8.40%

= 13.40%

The company’s weighted average cost of capital (WACC)

Weighted Average Cost of Capital (WACC) = [After Tax Cost of Debt x Weight of Debt] + [Cost of equity x Weight of Equity]

= [(4.12% x (0.50/1.50)] + [13.40% x (1.00 / 1.50)]

= [4.12% x 0.3333] + [13.40% x 0.6667]

= 1.38% + 8.93%

= 10.31%

“Hence, the company’s weighted average cost of capital (WACC) will be 10.31%”

NOTE

Weight of Debt = Debt-to-equity ratio / (1 + Debt-to-equity ratio)

Weight of Equity = 1 / (1 + Debt-to-equity ratio)


Related Solutions

MOOOHOOO Corp (MH) has debt to equity ratio of 1 and an equity beta of 1.90....
MOOOHOOO Corp (MH) has debt to equity ratio of 1 and an equity beta of 1.90. Currently MH’s debt cost of capital is 5.5%. If MH is considering a change: by issuing debt to buyback stock to have a debt-equity ratio of 2 that it will maintain this ratio forever. With this change assume MH’s cost of debt capital will be 6% and their tax rate is 35%. If the expected market return is 9% and the risk free rate...
XXY Corp.’s has a target debt-to-equity ratio of 0.30, an equity beta of 1.10, has a...
XXY Corp.’s has a target debt-to-equity ratio of 0.30, an equity beta of 1.10, has a marginal tax rate of 21%, and its debtholders require a return of 6%. Assuming that the current risk-free rate of interest is 2% and the expected return on the market portfolio is 12%, What is XXY Corp’s WACC? Enter your answer as a percent; do not include the % sign. Round your final answer to two decimals.
A firm has a debt-equity ratio of 4. The market value of the firm’s debt and...
A firm has a debt-equity ratio of 4. The market value of the firm’s debt and equity is £5m. What is the value of the firm’s debt? A: £4.0m B: £3.8m C: £4.5m D: £2.6m A firm has a debt-equity ratio of 4. The cost of debt capital is 8% and the cost of equity capital is 12%. What is the weighted average cost of capital for the firm (WACC)? A: 10.1% B: 8.8% C: 9.5% D: 9.2% Suppose Modigliani-Miller...
A company has a debt-to-equity ratio of 1/4 in terms of market values. Its equity beta...
A company has a debt-to-equity ratio of 1/4 in terms of market values. Its equity beta is 1.15 and its cost of debt is 3.5%. Its tax rate is expected to be 20%. Assume the risk-free rate of 3% and the market risk premium of 7%. What is its weighted average cost of capital (WACC)?
The beta of the equity of CDE Company is 1.67 and CDE has a debt-to-equity ratio...
The beta of the equity of CDE Company is 1.67 and CDE has a debt-to-equity ratio of 0.67 calculated at market values. The debt is risk-free and perpetual. CDE generates annual EBIT of $100 and has 100 shares of common stock outstanding. The expected return on the market portfolio is 15% and the risk-free interest rate is 5%. The corporate tax rate is 30%. Assume that personal taxes and bankruptcy costs are not relevant. 1. Compute the current market value...
A firm has a debt-to-equity ratio of 50%. The firm’s equity beta is 1.5 and the...
A firm has a debt-to-equity ratio of 50%. The firm’s equity beta is 1.5 and the cost of debt is 6%. Assume the market risk premium is 6%, the 10-year Treasury bond yield is 3%, and the corporate income tax rate is 40%. Estimate the firm’s WACC. Estimate the firm’s unlevered cost of equity, ku. (Hint: Since the debt ratio is constant, you can assume ktax = ku. Use Equation 3c2.) If the firm plans to increase the debt-to-equity ratio...
Firm A has a beta of 1.3 and a debt-to-equity ratio of 0.4 and an interest...
Firm A has a beta of 1.3 and a debt-to-equity ratio of 0.4 and an interest rate of 9% on its debt. It has chosen Firm P as a proxy for a new line of business it is considering. Firm P has a beta of 1.6 and a debt to equity ratio of 0.8 and the expected return on the S&P 500 is 12% and the risk-free rate is 5.5%. The marginal tax rate is 40%. A. Find the correct...
A semiconductor company has an equity beta of 1.8, a debt-to-equity ratio of 0.05, an average...
A semiconductor company has an equity beta of 1.8, a debt-to-equity ratio of 0.05, an average cost of debt of 6.0% p.a., and an effective income tax rate of 12%. The current rate on long-term U.S. government Treasury Bills is 2.2% p.a. The market risk premium (R M -R F ) pertaining to a diversified portfolio of corporate common stock is about 8.4% p.a. Estimate this company’s cost of equity and its weighted average cost of capital. If the company...
Firm X has a beta of 1.3 and a debt-to-equity ratio of 0.7 . It has...
Firm X has a beta of 1.3 and a debt-to-equity ratio of 0.7 . It has deb with a coupon of 8%, face value of $1,000 and yield-to-maturity of 12%. It has chosen firm P as a proxy company for a new project it is considering in a totally different line of business from its present one. Firm P has a beta of 1.6 and debt-to-equity ratio of 0.4 and a bond with yield-to-maturity of 10%, a coupon of 12%...
Firm X has a beta of 1.3 and a debt-to-equity ratio of 0.7 . It has...
Firm X has a beta of 1.3 and a debt-to-equity ratio of 0.7 . It has deb with a coupon of 8%, face value of $1,000 and yield-to-maturity of 12%. It has chosen firm P as a proxy company for a new project it is considering in a totally different line of business from its present one. Firm P has a beta of 1.6 and debt-to-equity ratio of 0.4 and a bond with yield-to-maturity of 10%, a coupon of 12%...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT