Question

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, and the stock has a book value per share of $5.00.

• Balance sheet shows a total of $22 million long-term debt with a coupon rate of 8.40%. Bonds have 14 years to maturity and a quoted price of 106.4. The bonds pay interest semiannually.

• The expected market return is 9% and the risk-free rate is 2%.

• The company recently decided that its target capital structure should have 40% debt,

  with the balance being common equity. The tax rate is 40%

1) Calculate the company’s WACCs based on book, market, and target capital structures. Which one would you use to evaluate a project?

2) You are evaluating a project that has a risk factor of 3%. What is the minimum expected return you would require from such a project in order to accept it?

Answer 1

Solution (1)	Company’s WACCs based on book, market, and target capital structures.
	(a) based on book value ( refer workings also)
		Book value	cost after-tax adjustment	weight	Weighted average cost
	Common stock ( 12 Million stocks@ $ 5)	60000000	11.10	0.73	8.12
	Long term debts	22000000	5.04	0.27	1.35
	Total	82000000			9.47
	Hence, WACC=9.47%
	(b) based on market value ( refer workings also)
		Market price	cost after-tax adjustment	weight	Weighted average cost
	Common stock ( 12 Million stocks	108000000	22.00	0.82	18.08
	Long term debts	23408000	4.75	0.18	0.85
	Total	131408000			18.93
	Hence, WACC= 18.93%
	(c) based on target capital structure (book value base) ( refer workings also)
		Target capital structure	cost after-tax adjustment	weight	Weighted average cost
	Common stock ( 12 Million stocks	49200000	11.10	0.60	6.66
	Long term debts	32800000	5.04	0.40	2.02
	Total	82000000			8.68
	Hence, WACC= 8.68%
	(d) Which one would you use to evaluate a project?
	Since WACC based on market value is more realistic which is based on the current value, we would use WACC based on market value.
	Working-1
		Market price	Book value
	Current capital structure
	Common stock ( 12 Million stocks	108000000	60000000
	Long term debts	23408000	22000000
	Total	131408000	82000000
		Target capital structure
	Common stock ( 12 Million stocks	49200000
	Long term debts	32800000
	Total	82000000
	Working-2
	As per dividend discount model
	Cost of Equity = (Expected dividend/Price)*100+growth
	Where,
	Cost of equity(Ke) = ?
	Expected dividend (d1) = 1.8*75% = 1.35
	Growth rate (g) =7%
	Price(p)= $ 9
	Hence,
	Ke = (1.35/9)*100+7% = 22%
	Working -3
	As per CAPM
	Ke = Risk free rate + Risk premium*beta
	= 2% +(9-2)*1.3
	=11.1%
	Working-4
	Bond yield to maturity
	= coupon amount + (Face value-purchase price)/period
	(Face value+purchase price)/2
	= 1848000+(22000000-23408000)/28
	(22000000+23408000)/2
	=1797714/22704000 = 0.0792 or 7.92%
	After tax = 7.92(1-0.4)   = 4.75%
	working-5
	cost of bond after tax =8.4*(1-0.4) = 5.04%
Solution (2)	minimum expected return , where risk factor of 3%.
ekkarill92 Next > < Previous Related Solutions 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... 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 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 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... 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... 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... 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 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... A company recently hired you as a consultant to estimate the company’s WACC. You have obtained... A company recently hired you as a consultant to estimate the company’s WACC. You have obtained the following information. (1) The firm's noncallable bonds mature in 20 years, have an 8.00% annual coupon, a par value of $1,000, and a market price of $1,050.00. (2) The company’s tax rate is 40%. (3) The risk-free rate is 4.50%, the market risk premium is 5.50%, and the stock’s beta is 1.20. (4) The target capital structure consists of 35% debt and the... ADVERTISEMENT Subjects Accounting Advanced Math Anatomy and Physiology Biology Chemistry Civil Engineering Computer Science Economics Electrical Engineering Finance History Math Mechanical Engineering Operations Management Physics Psychology Statistics and Probability Nursing Other ADVERTISEMENT Latest Questions In December 2016, Learer Company’s manager estimated next year’s total direct labor cost assuming 40 persons... Compute the Fourier series for the triangle and sawtoothwaves, i.e. the following functions, periodically extended to... Development throughout the Lifespan Erikson and Freud are two of the few theorists who have developed... (C++) Hey, so I'm trying to make a Remove() and Add() function for a Binary Search... research using the Internet and/or the textbook and recommend the best approach for deploying applications in... Let A = {x,y,z} B = {100,28,39}, find 1. A×B 2. B×A Find the truth set... Psychological Disorders. Choose a disorder that the textbook covers that most interests you. Discuss the definition... ADVERTISEMENT About @ 2020 WizEdu