In: Finance
(Individual or component costs of capital)
Compute the cost of the following:
a. A bond that has $1,000 par value (face value) and a contract or coupon interest rate of 9 percent. A new issue would have a floatation cost of 6 percent of the $1,140market value. The bonds mature in 14 years. The firm's average tax rate is 30 percent and its marginal tax rate is 24 percent.
b. A new common stock issue that paid a $1.40 dividend last year. The par value of the stock is $15, and earnings per share have grown at a rate of 11 percent per year. This growth rate is expected to continue into the foreseeable future. The company maintains a constant dividend-earnings ratio of 30 percent. The price of this stock is now $31, but 7 percent flotation costs are anticipated.
c. Internal common equity when the current market price of the common stock is $42. The expected dividend this coming year should be $3.10, increasing thereafter at an annual growth rate of 9 percent. The corporation's tax rate is 24 percent.
d. A preferred stock paying a dividend of 8 percent on a $110 par value. If a new issue is offered, flotation costs will be 13 percent of the current price of $166.
e. A bond selling to yield 9 percent after flotation costs, but before adjusting for the marginal corporate tax rate of 24 percent. In other words, 9 percent is the rate that equates the net proceeds from the bond with the present value of the future cash flows (principal and interest).
a. What is the firm's after-tax cost of debt on the bond?
a | Market Value of new bond | $1,140 | ||||
Flotation cost =6%*1140 | $68.40 | |||||
Pv | Amount received per bond | $1,071.60 | ||||
Nper | Number of years to maturity | 14 | ||||
Pmt | Annual coupon payment=1000*9% | $90 | ||||
Fv | Payment at maturity | $1,000 | ||||
RATE | Before tax cost of new bond | 8.13% | ||||
(Using excel RATE function) | ||||||
After tax cost of debt =8.13*(1-0.24) | 6.18% | |||||
b | Since there is constnt dividend earning ratio: | |||||
g=Dividend growth rate | 11% | 0.11 | ||||
Next years dividend =D1=$1.40*1.11 | $1.55 | |||||
Current Price=P0=D1/(R-g) | ||||||
R=Required Return on Equity | ||||||
P0=$31 | ||||||
31=1.55/(R-0.11) | ||||||
R=Required Return on Equity=(1.55/31)+0.11= | 0.1600 | |||||
Required return on equity | 16.00% | |||||
Flotation cost=7% | ||||||
Cost of New Equity =16/(1-0.07)= | 17.20% | |||||
c | Internal Common Equity | |||||
P0=$42 | ||||||
D1=$3.10 | ||||||
g=9%=0.09 | ||||||
Required Return=R=(D1/P0)+g=(3.1/42)+0.09= | 0.1638095 | |||||
Cost of internal equity | 16.38% | |||||
d | Dividend per share =8%*110 | $8.80 | ||||
Market Price | $166 | |||||
Flotation Cost=166*13%= | $21.58 | |||||
Net amount received per share =166-21.58 | $144.42 | |||||
Cost of new issue=8.8/144.42= | 6.09% | |||||
e | After tax cost of the bond=9*(1-Tax Rate) | 6.84% | (9*(1-0.24) | |||
|