Question

In: Finance

A firm has issued 5,000 10 year zero coupon bonds outstanding (par value 1,000) with a...

A firm has issued 5,000 10 year zero coupon bonds outstanding (par value 1,000) with a YTM of 4%. It has 100,000 common shares outstanding. The stock has a Beta of 1.1. The risk free rate is 2%, and the market return is 8%. The firm is expected to pay a 2.00 dividend and has a growth rate of 3%. If the firm tax rate is 20%, what is the company’s WACC?

Expert Solution

Answer-

Given

Debt proportion in capital structure

Number of bonds issued = 5000
Par value of bonds = FV = 1000
Number of years to maturity = N = 10
Coupon payment = PMT = $ 0 [ Zero coupon bond]
YTM = I/Y = 4 %

Present Value = PV = ?

PV = 675.564

Therefore the present value or market price = $ 675.564

The total value of bonds = Market value x number of bonds
The total value of bonds = $ 675.564 x 5000

The total value of bonds ( Debt) = $ 3377820

Equity proportion in capital structure

Number of shares outstansding = 100000
Expected Dividend ( D1) = $ 2
Growth rate = g = 3 %

Cost of equity (r)

r = Risk free rate + Beta x (Market return - Risk free rate )

Risk free rate = 2 %
Beta = 1.1
Maerket return = 8 %
Substituting the values we get

r = 2 % + 1.1 x ( 8 % - 2 % )

r = 2 % + 1.1 x 6 %
r = 2 % + 6.6 %
r = 8.6 %

Therefore cost of equity r = 8.6 %

Value of stock ( V) = D1 / r - g
Substituting the values we get

V = $ 2 / ( 8.6 % - 3 % )
V = $ 2 / (0.086 - 0.03)

V = $ 2 / 0.056
V = $ 35.7143

Value of stock = V = $ 35.71428

Total Equity value = Value of stock x number of shares outstanding
Total Equity value = $ 35.71428 x 100000 = $ 3571428

Wt of equity in capital structure = Equity / ( Equity + Debt)

Wt of equity in capital structure = $ 3571428 / ( $ 3571428 + $ 3377820 )

Wt of equity in capital structure = $ 3571428 / $ 6949248

Wt of equity in capital structure = 0.5139

Wt of debt in capital structure = 1 - 0.5139 = 0.4861

After tax Cost of debt = YTM x ( 1 - Tax rate)
Tax rate = 20 %

After tax Cost of debt = 4 % x ( 1 - 20 %)

After tax Cost of debt = 4 % x ( 1 -0.20) = 4 % x 0.80 = 3.20 %

WACC

WACC = Wt of equity x cost of equity + Wt of debt x After tax cost of debt

WACC = 0.5139 x 8.6 % + 0.4861 x 3.2 %

WACC = 4.4195 % + 1.5555 %

WACC = 5.975 %

Therefore the Company's WACC = 5.975 %

jeff jeffy answered 2 years ago

Your firm has issued ten-year zero-coupon bonds with a $1,000 face value. If the bonds are...

Your firm has issued ten-year zero-coupon bonds with a $1,000 face value. If the bonds are currently selling for $514.87. What is the yield to maturity?

Marco Chip, Inc. just issued zero-coupon bonds with a par value of $1,000. The bond has...

Marco Chip, Inc. just issued zero-coupon bonds with a par value of $1,000. The bond has a maturity of 9 years and a yield to maturity of 7.01 percent, compounded semi-annually. What is the current price of the bond? Please show the work as you'd enter it into excel/what formula is used/etc.

Berlin Corporation has $1,000 par value, 10-year bonds outstanding that were issued five years ago with...

Berlin Corporation has $1,000 par value, 10-year bonds outstanding that were issued five years ago with a stated annual coupon rate of 6% with annual interest payments. These bonds now have five years remaining to maturity. Please calculate the value of these bonds today if the market rate of return is 8%? 6%? And 4%? What can you say about the relationship between the coupon rate, the market rate, and the value of bonds?

Company issued 10-year, 11 percent coupon bond with a par value of $1,000. The bonds may...

Company issued 10-year, 11 percent coupon bond with a par value of $1,000. The bonds may be called in 5 years at a call price of $1,150. The bond currently sells for $1,350. You are required to answer the following questions: a) What is the bond's yield to maturity? b) What is the bond's current yield? c) What is the bond's capital gain or loss yield? d) What is the bond's yield to call? e) If you bought this bond...

Starbucks recently issued 10-year, $1,000 par value bonds at an 10% coupon rate.. Two years later,...

Starbucks recently issued 10-year, $1,000 par value bonds at an 10% coupon rate.. Two years later, similar bonds are yielding investors 8%. At what price are Starbucks bonds selling? What would the bonds be selling for if yields had risen to 10%?

Ten years ago, a firm issued $1,000 par value, 30-year bonds with an 6.5% coupon rate...

Ten years ago, a firm issued $1,000 par value, 30-year bonds with an 6.5% coupon rate and a 7% call premium. These bonds currently trade for $1,325 and are callable beginning 20 years from date of issuance. Assume semi-annual compounding. a. Calculate the yield-to-maturity of these bonds today? b. Calculate the yield-to-call on these bonds today? Please show work!

Edgehill, Inc. has 275,000 bonds outstanding. The bonds have a par value of $1,000, a coupon...

Edgehill, Inc. has 275,000 bonds outstanding. The bonds have a par value of $1,000, a coupon rate of 5.2 percent paid semiannually, and 9 years to maturity. The current YTM on the bonds is 5.6 percent. The company also has 10 million shares of stock outstanding, with a market price of $21 per share. What is the company’s market value debt-equity ratio? (Do not round intermediate calculations and round your answer to 3 decimal places, e.g., 32.161.)

Frusciante, Inc. has 285,000 bonds outstanding. The bonds have a par value of $1,000, a coupon...

Frusciante, Inc. has 285,000 bonds outstanding. The bonds have a par value of $1,000, a coupon rate of 6.9 percent paid semiannually, and 7 years to maturity. The current YTM on the bonds is 6.4 percent. The company also has 9 million shares of stock outstanding, with a market price of $27 per share. What is the company’s market value debt–equity ratio?

Assuming semiannual compounding, a 10-year zero coupon bond with a par value of $1,000 and a...

Assuming semiannual compounding, a 10-year zero coupon bond with a par value of $1,000 and a required return of 11.8% would be priced at _________. $317.75 $327.78 $894.45 $944.29

Ten-year zero coupon bonds issued by the U.S. Treasury have a face value of $1,000 and...

Ten-year zero coupon bonds issued by the U.S. Treasury have a face value of $1,000 and interest is compounded semiannually. If similar bonds in the market yield 7.8 percent, what is the value of these bonds? (Round answer to 2 decimal places, e.g. 15.25.) Cullumber Real Estate Company management is planning to fund a development project by issuing 10-year zero coupon bonds with a face value of $1,000. Assuming semiannual compounding, what will be the price of these bonds if...