In: Finance
Problem 12-19 Calculating Capital Structure Weights [LO 3]
Liu Industrial Machines issued 147,000 zero coupon bonds four
years ago. The bonds originally had 30 years to maturity with a
yield to maturity of 7.2 percent. Interest rates have recently
increased, and the bonds now have a yield to maturity of 8.3
percent.
If the company has a $46.2 million market value of equity, what
weight should it use for debt when calculating the cost of capital?
(Do not round intermediate calculations and round your
answer to 4 decimal places, e.g., 32.1616.)
Weight of debt
Weight of debt is 0.2858
Step-1:Calculation of current market value of bond (debt) | ||||||||||||
Market value of bond is the present value of cash flows from bond. | ||||||||||||
A zero coupon bond does not pay any coupon interest.So, present value of cash flows from bond is the present value of its face value. | ||||||||||||
Price of zero coupon bond | = | Face value | * | Present value of 1 to be received at the end of year 26 | ||||||||
= | $ 1,000 | * | 0.125794058 | |||||||||
= | $ 125.79 | |||||||||||
Working; | ||||||||||||
Present value of 1 to be received at the end of year 26 | = | (1+i)^-n | Where, | |||||||||
= | (1+0.0830)^-26 | i | 8.30% | |||||||||
= | 0.125794058 | n | 26 | |||||||||
Step-2:Calculation of weight of debt | ||||||||||||
Weight of debt | = | Market Value of debt | / | Market value of total capital | ||||||||
= | $ 1,84,91,727 | / | $ 6,46,91,727 | |||||||||
= | 0.2858 | |||||||||||
Working: | ||||||||||||
Market Value of debt | = | Total number of bonds | * | Current market price of a bond | ||||||||
= | 1,47,000 | * | $ 125.79 | |||||||||
= | $ 1,84,91,727 | |||||||||||
Market Value of Equity | = | $ 4,62,00,000 | ||||||||||
Market Value of debt | = | $ 1,84,91,727 | ||||||||||
Market Value of capital | $ 6,46,91,727 | |||||||||||