Question

In: Finance

Use the following information to answers questions 17 to 26.  (Long Answer/Essay – primarily Chapter 13 but...

Use the following information to answers questions 17 to 26.  (Long Answer/Essay – primarily Chapter 13 but includes concepts from many chapters) You are the CFO of Micro Spinoff Inc. The company has 3,000,000 shares of common stock outstanding at a market price of $50 a share. Micro Spinoff just paid an annual dividend in the amount of $3.12 per share. The dividend growth rate is 5.8 percent annually. Micro Spinoff also has 70,000 bonds outstanding with a face value of $1,000 per bond that are selling at 115.372 percent of par. The bonds have a 12 percent coupon, pay interest semi-annually, and have 15 years to maturity. Finally, the firm has 400,000 shares of preferred stock outstanding at a market price of $58.48 a share. Preferred stocks pay dividend of 6.67 percent on its par value of $75.00.

The firm is considering a three-year expansion project (same operations as the existing projects of the firm) that requires an initial investment in a machine of $200,000. The increase in Net Working Capital (NWC) at time 0 is $10,000 that will be reduced to normal levels at the end of the project at time 3. The machine has a life of 4 years and will be depreciated to 0 using straight-line method. The Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) in the first year is $70,000 and this will grow at 6 percent a year. At the end of the project (year 3), the machine can be sold for $10,000. The firm’s tax rate is 21 percent.


1. what is the firms weighted average cost of capital

Solutions

Expert Solution

Common equity:

D1 = D0 x (1 + g) = 3.12 x (1 + 5.8%) = $ 3.30

Cost of equity, Ke = D1/P + g = 3.30 / 50 + 5.8% = 12.40%

Market value of equity, E = N x P = 3,000,000 x 50 = 150,000,000

Bonds:

PV = -115.372% = -115.372 x 1,000 = -1153.72; n = 2 x 15 = 30; PMT = semi annual coupon = 12%/2 x 1,000 = 60

Hence, pre tax cost of debt = Kd = YTM = 2 x RATE (Nper, PMT, PV, FV) = 2 x RATE (30, 60, -1153.72, 1000) = 10.00%

Market value of bonds = D = N x PV = 70,000 x 1153.72 = $   80,760,400

Preferred stock:

the firm has 400,000 shares of preferred stock outstanding at a market price of $58.48 a share.

Dividend, D = 6.67% x par value of $75.00 = 5.0025

Cost of preferred stock, Ks = D / P = 5.0025 / 58.48 = 8.55%

Market value of preferred stock, S = N x P = 400,000 x 58.48 = $  23,392,000

Total capital, C = E + D + S =  150,000,000 + 80,760,400 + 23,392,000 =  254,152,400

Proportion of debt = Wd = D / C = 80,760,400 /   254,152,400 = 31.78%

Proportion of preferred stock = Ws = S / C =  23,392,000 / 254,152,400 = 9.20%

Proportion of common equity = We = E / C = 150,000,000 / 254,152,400 = 59.02%

Tax rate = T = 21%

Hence, WACC = Wd x Kd x (1 - T) + Ws x Ks + We x Ke = 31.78% x 10.00% x (1 - 21%) + 9.20% x 8.55% + 59.02% x 12.40% = 10.62%


Related Solutions

Use the following information to answers questions 17 to 26.  (Long Answer/Essay – primarily Chapter 13 but...
Use the following information to answers questions 17 to 26.  (Long Answer/Essay – primarily Chapter 13 but includes concepts from many chapters) You are the CFO of Micro Spinoff Inc. The company has 3,000,000 shares of common stock outstanding at a market price of $50 a share. Micro Spinoff just paid an annual dividend in the amount of $3.12 per share. The dividend growth rate is 5.8 percent annually. Micro Spinoff also has 70,000 bonds outstanding with a face value of...
Use the following information to answer questions 13 through 17. Sawyer, Selbo and Shaw (SSS), an...
Use the following information to answer questions 13 through 17. Sawyer, Selbo and Shaw (SSS), an investment management firm, has compiled the following information concerning Treasury securities: Maturity Coupon Y-T-M Price 0.5 Years 0 8.0% $ 96.15 1.0 Year 0 8.3% $ 92.19 1.5 Years 8.5% 8.9% $ 99.45 2.0 Years 9.0% 9.2% $ 99.64 2.5 Years 11.0% 9.4% $103.49 3.0 Years 9.5% 9.7% $ 99.49 3.5 Years 10.0% 10.0% $100.00 4.0 Years 10.0% 10.4% $ 98.72 4.5 Years 11.5%...
Use the following information to answer questions 12-13 [The following information applies to the questions displayed...
Use the following information to answer questions 12-13 [The following information applies to the questions displayed below.] On May 1, Donovan Company reported the following account balances: Current assets $ 130,000 Buildings & equipment (net) 260,000 Total assets $ 390,000 Liabilities $ 98,500 Common stock 150,000 Retained earnings 141,500 Total liabilities and equities $ 390,000 On May 1, Beasley paid $465,200 in stock (fair value) for all of the assets and liabilities of Donovan, which will cease to exist as...
Use the following data to answer the questions listed below: 17                    13 18           &nb
Use the following data to answer the questions listed below: 17                    13 18                    16 20                    24 15                    19 19                    12 10                    16 26                    27 13                    23 17                    15 24                    20 14                    21 26                    22 Using excel, compute the mean, median, range, and standard deviation of this sample. Create a table organized into bins starting with 10 and going up by 4 (10-13, 14-17, 18-21, etc.) Create a histogram that shows the distributions from part b. Describe the distribution shown on...
Use the following information to answer questions 26 to 29. In October 1998, 30% of employed...
Use the following information to answer questions 26 to 29. In October 1998, 30% of employed adults were satisfied with their chances for promotion. A human resource manager wants to determine if this percentage has changed significantly since then. She randomly selects 280 employed adults and find that 112 of them are completely satisfied with their chances for promotion. Is there sufficient evidence to conclude that the percentage of employed adults satisfied with their chances for promotion is significantly different...
Use the information below for ABC Co. to answer the following questions (#15 – 26). Balance...
Use the information below for ABC Co. to answer the following questions (#15 – 26). Balance Sheet                                      December 31                                                                                                                   2005                   2004     Assets Cash                                                                                                         $  20,000            $  10,000 Accounts receivable                                                                                    160,000              110,000 Inventories                                                                                                   80,000                50,000 Prepaid Rent                                                                                                 15,000                10,000 Investments                                                                                                100,000                75,000 Plant assets                                                                                                 210,000              250,000 Accumulated depreciation                                                                           (65,000)              (60,000)          Total                                                                                                $520,000            $445,000 Liabilities and Stockholders' Equity Accounts payable                                                                                      $  50,000            $  40,000 Interest payable                                                                                             20,000                  5,000 Income tax payable                                                                                         5,000                10,000 Note payable                                                                                               130,000              140,000 Common stock                                                                                            155,000              100,000 Retained earnings                                                                                        160,000              150,000          Total                                                                                                $520,000            $445,000 Income Statement For the Year Ended December 31, 2005 Sales                                                                                                                                  $800,000 Cost of goods sold                                                                                                                 480,000 Gross Profit                                                                                                                             320,000               Operating expenses (including Depreciation Expense)                                  120,000 Interest expense                                                                                           20,000 Income tax expense                                                                                      25,000          Total                                                                                                                           165,000 Income before Gains...
Using Buck Chapter 17 “Cardiovascular System”; review the objectives, key terms and chapter information and answer the following review questions.
Assignment - Theory "Cardiovascular System"Using Buck Chapter 17 “Cardiovascular System”; review the objectives, key terms and chapter information and answer the following review questions. Copy and Paste your assignment on a separate MS word document or compatible file, and submit your completed assignment electronically via Moodle prior to the due date.All rules of grammar, punctuation and spelling must be observed. Please highlight your answers.The term that describes the procedure in which the surgeon withdraws fluid from the pericardial space by...
Use the following information to answer the next 11 questions. SELECT ALL ANSWERS THAT APPLY. On...
Use the following information to answer the next 11 questions. SELECT ALL ANSWERS THAT APPLY. On May I. Sam Company sold $5,000 of inventory to Bob Company. The sale was made on account and Sam granted Bob credit terms of 2/10. n/30. The inventory cost Sam Company $3,000. On May 3, Bob returned $1,000 of the inventory to Sam. (The inventory returned by Bob cost Sam $600.) On May 9, Bob paid Sam in full for the amount due. 1....
Use the following information to answer questions 16 and 17: You sell short 100 shares of...
Use the following information to answer questions 16 and 17: You sell short 100 shares of Doggie Treats Inc. that are currently selling at $40 per share. You post the 50% margin required on the short sale. Your broker requires a 30% maintenance margin. 16) If the price falls to $30 short position in stocks and equity amounts are _______and_______, respectively. a. $3,000, $4,000 b. $2,000, $4,000 c. $3,000, $3,000 d. $4,000, $2,000 17) You will get a margin call...
13. Consider the specific-factors model and use the following information to answer the questions below: Manufacturing:...
13. Consider the specific-factors model and use the following information to answer the questions below: Manufacturing: Sales revenue = PM · QM = 150 Payments to labor = W · LM = 100 Payments to capital = RK · K = 50 Percentage change in price = 0% Agriculture: Sales revenue = PA · QA = 150 Payments to labor = W · LA = 50 Payments to land = RT · T = 100 Percentage change in price =...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT