In: Finance
How do you calculate the cost of debt of each division(Food processing and instruments) for chestnut using proxy companies in same industry.
Exhibit 14.4 Finiancial Data for Industry Comparables, December 2013 (dollar figures in millions) | ||||||||
S&P Bond | Total Equity | Total Equity | ||||||
Equity Beta | Rating | Total Debt | (Book value) | (Market Value) | ||||
Chestnut Foods | 0.9 | A- | 461 | 1,544 | 1,840 | |||
Food Processing Industry | ||||||||
Boulder Brands | 0.55 | B+ | 298 | 355 | 958 | |||
Campbell Soups | 0.6 | BBB+ | 4,832 | 1,349 | 13,223 | |||
ConAgra Foods | 0.7 | BBB- | 9,590 | 5,472 | 13,805 | |||
Diamond Foods | 0.75 | B- | 593 | 167 | 578 | |||
Flower Foods | 0.5 | BBB- | 923 | 1,076 | 4,429 | |||
General Mills | 0.55 | BBB+ | 8,645 | 6,633 | 31,245 | |||
Hormel Foods | 0.65 | A | 250 | 3,311 | 11,759 | |||
Kellogg | 0.6 | BBB+ | 7,358 | 3,545 | 21,841 | |||
J. M. Smucker | 0.7 | BBB+ | 2,241 | 5,168 | 10,904 | |||
Tyson Foods | 0.8 | BBB | 1,942 | 6,285 | 11,469 | |||
Average | ||||||||
Instruments Industry | ||||||||
Badger Meter | 1.06 | BBB- | 89 | 197 | 723 | |||
Dresser-Rand | 1.4 | BB | 1,287 | 1,297 | 4,549 | |||
Flowserve | 1.3 | BBB- | 1,200 | 1,870 | 10,767 | |||
Honeywell | 1.25 | A | 8,829 | 17,467 | 74,330 | |||
Idex | 1.15 | BBB | 774 | 1,573 | 5,933 | |||
Measurement Specialties | 1.35 | BBB* | 129 | 331 | 944 | |||
Mettler-Toledo | 1.1 | A* | 413 | 935 | 7,154 | |||
Wendell Instruments | 0.52 | NA | 0 | 98 | 230 |
Exhibit 14.3 Capital Market Date, December 2013 | ||||
Yield | ||||
30-day Treasury Bill | 0.1% | |||
10-year Treasury Bill | 2.8% | |||
10-Year Corporate Bonds | ||||
of Industrial Companies | ||||
AAA | 2.8% | |||
AA | 2.9% | |||
A+ | 3.2% | |||
A | 3.3% | |||
A- | 3.5% | |||
BBB+ | 3.8% | |||
BBB | 4.1% | |||
BBB- | 4.6% | |||
BB+ | 5.8% | |||
BB | 6.5% | |||
BB- | 6.5% | |||
B+ | 6.8% | |||
B | 8.4% | |||
B- | 9.0% | |||
Historical Market Risk Premium | ||||
(Equity Market Index | ||||
Less Government Debt) | 6.0% |
For each division, we find the average cost of debt for each division based on the cost of debt for each proxy company as shown in the below table
Food Processing Industry | Cost of Debt | |
Boulder Brands | B+ | 6.80% |
Campbell Soups | BBB+ | 3.80% |
ConAgra Foods | BBB- | 4.60% |
Diamond Foods | B- | 9% |
Flower Foods | BBB- | 4.60% |
General Mills | BBB+ | 3.80% |
Hormel Foods | A | 3.30% |
Kellogg | BBB+ | 3.80% |
J. M. Smucker | BBB+ | 3.80% |
Tyson Foods | BBB | 4.10% |
Average | 4.76% | |
Instruments Industry | Cost of Debt | |
Badger Meter | BBB- | 4.60% |
Dresser-Rand | BB | 6.50% |
Flowserve | BBB- | 4.60% |
Honeywell | A | 3.30% |
Idex | BBB | 4.10% |
Measurement Specialties | BBB* | 4.10% |
Mettler-Toledo | A* | 3.30% |
Wendell Instruments | NA | |
Average | 4.36% |
In conclusion,
Cost of debt for Food Processing division =4.76%
Cost of debt for Instrument division = 4.36%