Question

In: Finance

Bea Kerr is an analyst in the​ treasurer's office at MupetLabs Inc. Mr. Kerr needs your...

Bea Kerr is an analyst in the​ treasurer's office at MupetLabs Inc. Mr. Kerr needs your help to estimate the market value weights for​ MupetLabs' cost of capital. MupetLabs has​ long-term bonds​ outstanding, preferred shares outstanding and common shares. Selected information for each of the securities is provided in the table below. ​Long-term Debt Preferred Shares Common Shares ​$20 million face value 1.5 million shares outstanding 5.3 million shares outstanding Coupon rateequals5.5​% Face valueequals​$8 per share Market price of shareequals​$23 Annual coupons Dividend rate ​(annual)equals10​% Time to maturityequals7 years Equivalent preferred shares yield 6​% YTMequals9​%

a.  What is the market value of​ long-term debt?

b.  What is the market value of preferred​ shares?

c.  What are the capital structure weights for MupetLabs​ Inc.?

Solutions

Expert Solution

Answer a.

Long-term Debt:

Face Value = $20,000,000

Annual Coupon Rate = 5.50%
Annual Coupon = 5.50% * $20,000,000
Annual Coupon = $1,100,000

Time to Maturity = 7 years
Annual YTM = 9.00%

Market Value = $1,100,000 * PVIFA(9.00%, 7) + $20,000,000 * PVIF(9.00%, 7)
Market Value = $1,100,000 * (1 - (1/1.09)^7) / 0.09 + $20,000,000 * (1/1.09)^7
Market Value = $1,100,000 * 5.032953 + $20,000,000 * 0.547034
Market Value = $16,476,928

Answer b.

Preferred Shares:

Number of Shares = 1,500,000
Face Value per share = $8.00
Dividend Rate = 10.00%
Equivalent Yield = 6.00%

Annual Dividend = Dividend Rate * Face Value per share
Annual Dividend = 10.00% * $8.00
Annual Dividend = $0.80

Price per share = Annual Dividend / Equivalent Yield
Price per share = $0.80 / 0.06
Price per share = $13.333333

Market Value = Number of Shares * Price per share
Market Value = 1,500,000 * $13.333333
Market Value = $20,000,000

Answer c.

Common Shares:

Number of Shares = 5,300,000
Market Price per share = $23.00

Market Value = Number of Shares * Market Price per share
Market Value = 5,300,000 * $23.00
Market Value = $121,900,000

Market Value of Firm = Market Value of Long-term Debt + Market Value of Preferred Shares + Market Value of Common Shares
Market Value of Firm = $16,476,928 + $20,000,000 + $121,900,000
Market Value of Firm = $158,376,928

Weight of Long-term Debt = Market Value of Long-term Debt / Market Value of Firm
Weight of Long-term Debt = $16,476,928 / $158,376,928
Weight of Long-term Debt = 0.1040

Weight of Preferred Shares = Market Value of Preferred Shares / Market Value of Firm
Weight of Preferred Shares = $20,000,000 / $158,376,928
Weight of Preferred Shares = 0.1263

Weight of Common Shares = Market Value of Common Shares / Market Value of Firm
Weight of Common Shares = $121,900,000 / $158,376,928
Weight of Common Shares = 0.7697

jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

Bea Kerr is an analyst in the​ treasurer's office at MupetLabs Inc. Mr. Kerr needs your...
Bea Kerr is an analyst in the​ treasurer's office at MupetLabs Inc. Mr. Kerr needs your help to estimate the market value weights for​ MupetLabs' cost of capital. MupetLabs has​ long-term bonds​ outstanding, preferred shares outstanding and common shares. Selected information for each of the securities is provided in the table below. ​Long-term Debt Preferred Shares Common Shares ​$1010 million face value 1.51.5 million shares outstanding 5.25.2 million shares outstanding Coupon rateequals=44​% Face valueequals=​$88 per share Market price of shareequals=​$2626...
On arriving his office at Efficient Systems Inc.(ESI) early morning Monday, Mr. Laziross w Mr. Terribeel...
On arriving his office at Efficient Systems Inc.(ESI) early morning Monday, Mr. Laziross w Mr. Terribeel asked him why the company's cash balance was different from the checking Mr. Laziross listed the following items to explain the difference. 1 The bank statement for the checking account of ESI showed a balance of $14632.12 on S 2 Oustanding checks were $1,320.25 3 The September 30 cash receipts of $575 were not deposited in the bank until October 2. 4 One check...
Your supervisor manages the corporate office where you work as a systems analyst. Several weeks ago,...
Your supervisor manages the corporate office where you work as a systems analyst. Several weeks ago, after hearing rumors of employee dissatisfaction, he asked you to create a survey for all IT employees.After the responses were returned and tabulated, he was disappointed to learn that many employees assigned low ratings to morale and management policies.This morning he called you into his office and asked whether you could identify the departments that submitted the lowest ratings. No names were used on...
Mr. Fran Finalize, office managing partner of Finalize & Associates Inc. has asked you to research...
Mr. Fran Finalize, office managing partner of Finalize & Associates Inc. has asked you to research the following question: Are there any circumstances when cash and cash equivalents held by a client might not be included in Current Assets? Hint look up ASC 954-210-45. Fran has asked you to write a memo that she will share with the firm's client who needs the correct answer to this question within a few days. REQUIRED Write a memo with your answer addressed...
A box office analyst seeks to predict opening weekend box office gross for movies. Toward this​...
A box office analyst seeks to predict opening weekend box office gross for movies. Toward this​ goal, the analyst plans to use online trailer views as a predictor. For each of the 66 ​movies, the number of online trailer views from the release of the trailer through the Saturday before a movie opens and the opening weekend box office gross​ (in millions of​ dollars) are collected and stored in the accompanying table. A linear regression was performed on these​ data,...
Mr. Hulchanski callls the physician's office and speaks with Becky Smith, the medical assistant. Mr. Hulchanski...
Mr. Hulchanski callls the physician's office and speaks with Becky Smith, the medical assistant. Mr. Hulchanski has had recent surgery and was instructed to call the office in one week to report how he is doing. Mr. Hulchanski reports that he is feeling fine and that the surgical incision looks like it is healing well. He says the only thing that he has noticed is that when he awakens in the morning, his pajamas and linens are soaked. Becky asks...
The office manager tells callie she needs to review the office policy and procedures manual on...
The office manager tells callie she needs to review the office policy and procedures manual on sanitazation, disinfection, and sterilization methods. Why is this important to accomplish before Callie starts performing sterilization procedures? What information in this manual would be the most important to Callie as she starts this new position? Why?
Security devises Inc. needs additional office space to accommodate expansion. SDI wants to avoid income statement...
Security devises Inc. needs additional office space to accommodate expansion. SDI wants to avoid income statement effects that would disrupt its attempt to “smooth” income over time Question: If SDI used operating lease to avoid "Front-loaded" as the lessee, but it is not allowed under IFRS Because there are no operating leases for losses under IFRS 3. Does SDI's reporting objective pose an ethical dilemma? Why? 4. Who may be affected by SDI's reporting objective? Why?
Security devices Inc. needs additional office space to accommodate expansion. SDI wants to avoid income statement...
Security devices Inc. needs additional office space to accommodate expansion. SDI wants to avoid income statement effects that would disrupt its attempt to “smooth” income over time. Which lease classification would management prefer? Explain.
An analyst is interested to value put options on the stock of Bulls Inc. The analyst...
An analyst is interested to value put options on the stock of Bulls Inc. The analyst has accumulated the following information: • The price of the stock is $40. • The strike price is $38. • The option matures in 2 months. • The variance of the stock’s returns is 0.25. • The annual risk-free rate is 6%. Using the Black-Scholes model, what is the value of the put option?
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT