Question

Blooming Ltd. currently has the following capital structure:

Debt: $2,500,000 par value of outstanding bond that pays annually 12% coupon rate with an annual before-tax yield to maturity of 10%. The bond issue has face value of $1,000 and will mature in 25 years.

Ordinary shares: 65,000 outstanding ordinary shares. The firm plans to pay a $7.50 dividend per share in the next financial year. The firm is maintaining 3% annual growth rate in dividend, which is expected to continue indefinitely.

Preferred shares: 40 000 outstanding preferred shares with face value of $100, paying fixed dividend rate of 14%.

Company tax rate is 30%.

1. Calculate the current market value (rounded off to the nearest whole number) and capital structure of the firm (rounded off to two decimal places). Identify the total weights of equity funding

2. Compute the weighted average cost of capital (WACC) under the traditional tax system for the firm, using dividend constant growth model for calculation the cost of ordinary equity

Answer 1

Answer:

Following picture is showing debt, ordinary share, and Pref. share value calculation:
Note: followoing picture shows excel formuls:

Follwoing picture is showing WACC calculaiton and working note related to the value of debt calculaiton.

Note: following picture shows excel formuls:

The equity fund 82.64% where as debt fund is 17.36%.

The weighted average cost of capital (WACC) is 8.93%.