First-Rate Ballroom, Inc., a national convention planner has 2,500 common shares and 1,000 bonds outstanding. Its...

First-Rate Ballroom, Inc., a national convention planner has 2,500 common shares and 1,000 bonds outstanding. Its securities have been performing very well in the marketplace. It enjoys a common stock price of $45 per share, up from $35 a year ago. Its bonds have also performed well, currently priced at $950 per bond, up from $899 a year ago. Its stock has a beta coefficient of 2.5 and a market risk premium of 8.5%. The yield on 30-year Treasury Bonds is 5.5%. First Rate Ballroom's bonds are rather typical for the industry; having 30-year maturities, a 5% coupon rate, and a $1000 face value. What is the WACC of First-Rate Ballroom? First Rate is in the 35% marginal tax rate?

please show work

Solutions

Expert Solution

WACC = (weight of debt * cost of debt) + (weight of common stock * cost of common stock)

market value of debt = bonds outstanding * market price per bond

market value of common stock = shares outstanding * market price per share

weight of debt = market value of debt / total market value

weight of common stock = market value of common stock / total market value

cost of debt = YTM of bond * (1 - tax rate)

YTM is calculated using RATE function in Excel with these inputs :

nper = 30 (30 years to maturity with 1 annual coupon payments each year)

pmt = 1000 * 5% (annual coupon payment = face value * annual coupon rate / 2. This is a positive figure as it is an inflow to the bondholder)

pv = -950 (current bond price. This is a negative figure as it is an outflow to the buyer of the bond)

fv = 1000 (face value of the bond receivable on maturity. This is a positive figure as it is an inflow to the bondholder)

cost of debt = YTM * (1 - tax rate)

cost of equity = risk free rate + (beta * market risk premium)

WACC = 5.93%

The calculations are below

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Delta, Inc. has 10 million shares of common stock outstanding and 120,000 bonds with an 8%,...

Delta, Inc. has 10 million shares of common stock outstanding and 120,000 bonds with an 8%, semiannually payable coupon rate and a par value of $1,000 each. The common stock currently sells for $40 per share and has a beta of 1.25. The bonds have 10 years remaining to maturity and sell for 90% of par value. The risk-free rate is 4%, the market risk premium is 8%, and the tax rate is 35%. Using this information, compute the weighted...

National Rentals has $59,000 shares of common stock outstanding at a market price of $36.00 a...

National Rentals has $59,000 shares of common stock outstanding at a market price of $36.00 a share. The common stock just paid a $1.64 annual dividend and has a dividend growth rate 0f 2.8%. There are 12,000 shares of 6% preferred stock outstanding at a market price of $ 51.00 a share. The preferred stock has a par value of $100. The outstanding bonds mature in 17 years, have a total face value of $750,000, a face value per bond...

You are looking at the following information: Debt: 2,500 8.5 percent coupon bonds outstanding, $1,000...

You are looking at the following information: Debt: 2,500 8.5 percent coupon bonds outstanding, $1,000 par value, 21 years to maturity, selling for 104 percent of par; the bonds make semiannual payments. Common stock: 62,500 shares outstanding, selling for $61 per share; the beta is 1.1. Preferred stock: 8,000 shares of 7 percent preferred stock (review my Ch.8 slide 43: what does "...% preferred stock" phrase mean?) outstanding, currently selling for $106 per share. Market: 10 percent market risk...

Titan Mining Corporation has 8.3 million shares of common stock outstanding and 270,000 5.3 percent semiannual bonds outstanding, par value $1,000 each.

Titan Mining Corporation has 8.3 million shares of common stock outstanding and 270,000 5.3 percent semiannual bonds outstanding, par value $1,000 each. The common stock currently sells for $31 per share and has a beta of 1.15; the bonds have 15 years to maturity and sell for 112 percent of par. The market risk premium is 7.1 percent, T-bills are yielding 4 percent, and the company’s tax rate is 23 percent.a. What is the firm's market value capital structure? (Do...

A company has 4.3 million shares of common stock outstanding and 85,000 bonds outstanding, par value...

A company has 4.3 million shares of common stock outstanding and 85,000 bonds outstanding, par value of $1,000 each. Each bond has a 6.8 percent annual coupon rate and the bonds have 23 years to maturity and is now selling at $789.23. (Based on the current price, its YTM is 9%) Coupon is paid annually. The common stock currently sells for $58.00 per share and has a beta of 0.90. The market risk premium is 7 percent and Treasury bills are...

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?

Titan Mining Corp. has 8.5 million shares of common stock and 135,000 bonds outstanding. The common...

Titan Mining Corp. has 8.5 million shares of common stock and 135,000 bonds outstanding. The common stock is selling for $34 per share and the estimated cost of equity is 13.4%. The bonds, currently selling for 114% of par, are BB-rated with 10 years to maturity. Similar risk bonds are trading at a default spread of 2.06%. The yield on T-bonds is 4%. Titan Mining’s corporate tax rate is 35 percent. What is Titan’s weighted average cost of capital? Please...

Raymond Mining Corporation has 8.5 million shares of common stock outstanding and 135,000 quarterly bonds outstanding...

Raymond Mining Corporation has 8.5 million shares of common stock outstanding and 135,000 quarterly bonds outstanding with face value $1000 and coupon rate of 7.5%. The common stock currently sells for $34 per share and has a beta of 1.25, and the bonds have 15 years to maturity and sell for 114 percent of the face value. The market risk premium is 7.5 percent, T-bills are yielding 4 percent (thus risk free rate is 4%), and Raymond Mining tax rate...

Raymond Mining Corporation has 8.5 million shares of common stock outstanding and 135,000 quarterly bonds outstanding...

Subjects