Question

In: Finance

Exhibit 10.1 Assume that you have been hired as a consultant by CGT, a major producer...

Exhibit 10.1

Assume that you have been hired as a consultant by CGT, a major producer of chemicals and plastics, including plastic grocery bags, styrofoam cups, and fertilizers, to estimate the firm's weighted average cost of capital. The balance sheet and some other information are provided below.

Assets

Current assets $38,000,000
Net plant, property, and equipment $101,000,000
Total assets $139,000,000

Liabilities and Equity

Accounts payable $10,000,000
Accruals $9,000,000
Current liabilities $19,000,000
Long-term debt (40,000 bonds, $1,000 par value) $40,000,000
Total liabilities $59,000,000
Common stock (10,000,000 shares) $30,000,000
Retained earnings $50,000,000
Total shareholders' equity $80,000,000
Total liabilities and shareholders' equity $139,000,000


The stock is currently selling for $17.75 per share, and its noncallable $3,319.97 par value, 20-year, 1.70% bonds with semiannual payments are selling for $881.00. The beta is 1.29, the yield on a 6-month Treasury bill is 3.50%, and the yield on a 20-year Treasury bond is 5.50%. The required return on the stock market is 11.50%, but the market has had an average annual return of 14.50% during the past 5 years. The firm's tax rate is 40%.

Refer to Exhibit 10.1. What is the best estimate of the after-tax cost of debt?

a.

5.62%

b.

7.11%

c.

6.77%

d.

6.39%

e.

6.07%

Solutions

Expert Solution

Before tax cost of debt is the bond’s yield to maturity; we have following formula for calculation of bond’s yield to maturity

Bond price P0 = C* [1- 1/ (1+i) ^n] /i + M / (1+i) ^n

Where,

M = value at maturity, or Face value = $3,319.97

Current market price of the bond, P0 = $881.00

C = coupon payment = 1.70%/2 * $3,319.97 = $28.22 semiannual coupon

n = number of payments = 20 years *2 = 40

i = interest rate, or yield to maturity =?

Putting all the values into formula, we get

$881.00 = $28.22 * [1 – 1 / (1+i) ^40] /i + $3,319.97 / (1+i) ^40

By trial and error method we got the value of i = 5.32%

[Or you can use excel function for YTM calculation in following manner

“= Rate(N,PMT,PV,FV)”

“Rate(40,-28.22,881,-3319.97)” = 5.32%]

And annual rate I = 5.32% *2 = 10.64%

The company's pretax cost of debt is 10.64% per annum

If the tax rate is 40 percent, then the best estimate of the after-tax cost of debt

After tax cost of debt = pretax cost of debt * (1- Tax Rate)

= 10.64% * (1- 40%)

= 10.64% * 0.60

= 6.39%

After-tax cost of debt is 6.39%

Therefore correct answer is option d. 6.39%


Related Solutions

Exhibit 10.1 Assume that you have been hired as a consultant by CGT, a major producer...
Exhibit 10.1 Assume that you have been hired as a consultant by CGT, a major producer of chemicals and plastics, including plastic grocery bags, styrofoam cups, and fertilizers, to estimate the firm's weighted average cost of capital. The balance sheet and some other information are provided below. Assets Current assets $38,000,000 Net plant, property, and equipment $101,000,000 Total assets $139,000,000 Liabilities and Equity Accounts payable $10,000,000 Accruals $9,000,000 Current liabilities $19,000,000 Long-term debt (40,000 bonds, $1,000 par value) $40,000,000 Total...
Assume that you have been hired as a consultant by CGT, a major producer of chemicals...
Assume that you have been hired as a consultant by CGT, a major producer of chemicals and plastics, including plastic grocery bags, styrofoam cups, and fertilizers, to estimate the firm's weighted average cost of capital. The balance sheet and some other information are provided below.   Assets Current assets $38,000,000 Net plant, property, and equipment $101,000,000 Total assets $139,000,000 Liabilities and Equity Accounts payable $10,000,000 Accruals $9,000,000 Current liabilities $19,000,000 Long-term debt (40,000 bonds, $1,000 par value) $40,000,000 Total liabilities $59,000,000...
Assume that you have been hired as a consultant by Clabber Girl, a major producer of...
Assume that you have been hired as a consultant by Clabber Girl, a major producer of home kitchen goods, to estimate the firm's weighted average cost of capital. The balance sheet and some other information are provided below. Liabilities and Equity (Reduced for simplicity; shows book-values only) Long-term debt (40,000 bonds, $1,000 par value) $40,000,000 Common stock (10,000,000 shares) $30,000,000 The stock is currently selling for $15.25 per share, and its noncallable $1,000 par value, 20-year, 1.70% bonds with semiannual...
assume that you have been hired as a consultant for the World Bank to prepare a...
assume that you have been hired as a consultant for the World Bank to prepare a Witten report on the macroeconomic impact of COVID-19 on a chosen country. The report should include the following: a) What are the macroeconomic effect of Covid-19? b) What are the proposed solution to address the macroeconomic impacts identified in (a)? c) In your opinion, what are the challenges to overcome this problem from a macroeconomic perspective? d) What is the impact of the policy...
You have been hired as a consultant to a major health insurancecompany to help identify...
You have been hired as a consultant to a major health insurance company to help identify ways to reduce payments for healthcare benefits. Please identify some possible methods that may be useful in cutting costs.
Assume that you have just been hired as a financial consultant to a startup company that...
Assume that you have just been hired as a financial consultant to a startup company that plans to introduce a new beverage to the soft drink market. Your company’s product is advertised as a healthier alternative to soda and other artificially-flavored drinks. The all-natural sparkling beverage has only 25 calories, 5 grams of sugar, no chemicals or preservatives, and comes in four fruit flavors: orange, pineapple, apple, and grape. Two years ago, the product was introduced in Florida. The phenomenal...
Assume that you have been hired as a consultant by Whole Foods to estimate the firm's...
Assume that you have been hired as a consultant by Whole Foods to estimate the firm's weighted average cost of capital. You have the following information: Common stock currently sells for $9.00 per share, the company expects to earn $1.80 per share during the current year, its expected payout ratio is 75%, and its expected constant growth rate is 7.00%. The stock has a beta of 1.3. The balance sheet shows that the company has 12 million shares of stock,...
You are employed by CGT, a Fortune 500 firm that is a major producer of chemicals...
You are employed by CGT, a Fortune 500 firm that is a major producer of chemicals and plastics, including plastic grocery bags, styrofoam cups, and fertilizers. You are on the corporate staff as an assistant to the CFO. This is a position with high visibility and the opportunity for rapid advancement, providing you make the right decisions. Your boss has asked you to estimate the weighted average cost of capital for the company. You check The Wall Street Journal and...
Assume you have been hired as a consultant to assess a local discount store’s floor plan...
Assume you have been hired as a consultant to assess a local discount store’s floor plan and space productivity. Decide which analytical tools and ratios you would use to assess the situation.
You are working as a consultant and have been hired by a company to assist in...
You are working as a consultant and have been hired by a company to assist in creating a company Code of Ethics in order to attract and retain more customers to your products and to prove the company’s ethical conduct & practices. This smaller, private company sells footwear for the Canadian and American marketplaces. The company has made the decision to do business with a supplier in Brazil. The initial product quality has been very good, and the delivery of...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT