Question

In: Finance

Easy Sleazy Recliner Corp. has a capital structure including the following: 50,000 bonds selling for $1,140,...

Easy Sleazy Recliner Corp. has a capital structure including the following: 50,000 bonds selling for $1,140, original maturity of 30-years, 12-years old, par = $1,000, paying an annual coupon rate of 8%. Also, 140,000 shares of 5% preferred stock, par value = $100, market price = $120; and 1 million shares of common stock. ESR's beta is 0.92, risk free rate = 2%, market return = 12%. Market price is $42/share. Tax rate = 21%. What is the WACC?

Expert Solution

Answer = 7.37%

Notes:

Value of Bond = 50,000 Bonds * $ 1140

Value of Preferred Stock = 140,000 Shares * $ 120

Value of Equity = 1 Million Shares * $ 42

Cost of Preferred Stock = 5%

Cost of Equity = risk free rate + (market return- risk free rate)*beta

=2%+(12%-2%)*0.92

= 11.20%

The Approximate Yield to Maturity Formula =[Coupon + ( Face Value - Market Price) / Number of years to maturity] / [( Face Value + Market Price)/2 ] *100

Since this formula gives an approximate value, the financial calculators can be used alternatively.

where,

Par Value = $ 1,000

Market Price = $ 1140

Annual rate = 8% and

Maturity in Years = 18 Years

Hence the yield to maturity = 6.64%

Now, the after tax cost of debt = Yield to Maturity * (1- tax Rate)

= 6.64% * ( 1-21%)

= 5.2456%

WACC = (Cost of Debt * Weight of Debt) + (Cost of Equity * Weight of Equity)+ (Cost of Preferred Stock * Weight of Preferred Stock )

= 7.37%

Answer = 7.37%

	Value	Weight(value / total)	Cost	Weight * cost
Bond	5,70,00,000.00	49.2228%	5.2456%	2.58 %
Equity	4,20,00,000.00	36.2694%	11.20%	4.06 %
Preferred Stock	1,68,00,000.00	14.5078%	5%	0.73 %
	11,58,00,000.00		WACC=	7.37 %

jeff jeffy answered 1 year ago

Congo Corp. has the following capital structure at the beginning of this year: Preferred shares, $...

Congo Corp. has the following capital structure at the beginning of this year: Preferred shares, $ 3, no par value, cumulative, 20,000 shares authorized, 6,000 shares issued and outstanding$ 300,000 Common shares, no par value, 60,000 shares authorized, 40,000 shares issued and outstanding510,000 Total contributed capital810,000 Retained earnings 340,000 Total shareholders' equity$ 1,150,000 Instructions a)Record the following transactions which occurred consecutively this year. Show all calculations. i.There are no dividends in arrears. A total cash dividend of $ 90,000 was...

Company A has the following capital structure, which considers to be optimal: Debt $50,000 Preferred Stock...

Company A has the following capital structure, which considers to be optimal: Debt $50,000 Preferred Stock $20,000 Common Equity from retained earnings $15,000 Common Equity (new stocks) ? Total Liabilities & Equity $100,000 The following information is relevant to Company A • Before-tax cost of debt is 12%. • The tax rate is 35%. • Preferred stock with a dividend of $2 is currently sold to the public at a price of $30 per share. • The common stock’s last...

A company has the following capital structure. 50,000 shares of common stocks outstanding, trading at Pcs,0...

A company has the following capital structure. 50,000 shares of common stocks outstanding, trading at Pcs,0 =$10 per share. The company’s period 0 dividend per share is 0.5 dollars and is expected to grow by 10% per year. 20,000 shares of preferred stocks trading at Pps,0 =$5 per share, that pays a 0.5 dollar dividend per share. The company also sold a 20-year non-amortized corporate bond worth 1 million at par in period 0, with a yield to maturity (YTM)...

A firm has the following capital structure: Bonds with market value of $3,000,000 Preferred Stock with...

A firm has the following capital structure: Bonds with market value of $3,000,000 Preferred Stock with a market value of $2,000,000 Common stock, of which 400,000 shares is outstanding. Presently, each common stock is selling at $30 per share The preferred stock price per share is $60 and pays a $5 dividend. Common stock shares sell for $30 and pay a $2 dividend. Dividends for common stock are expected to grow by 3%. Bond price is $950, and the bond...

A firm has the following capital structure: 1. Bonds with market value of $3,000,000 2. Preferred...

A firm has the following capital structure: 1. Bonds with market value of $3,000,000 2. Preferred Stock with a market value of $2,000,000 3. Common stock, of which 400,000 shares is outstanding. Presently, each common stock is selling at $30 per share The preferred stock price per share is $60 and pays a $5 dividend. Common stock shares sell for $30 and pay a $2 dividend. Dividends for common stock are expected to grow by 3%. Bond price is $950,...

Aide Ltd company has an all equity capital structure of 50,000 shares with a current share...

Aide Ltd company has an all equity capital structure of 50,000 shares with a current share price of $5. The company wishes to raise $250,000 at the current share price of $5 per share or borrow the $250,000 at a cost of 5%. What is the EBIT-EPS indifference point of these two plans? The relevant tax rate is 30%

ABC capital structure is made up of; CAPITAL STRUCTURE DEBT • Bonds EQUITY • Preference Shares...

ABC capital structure is made up of; CAPITAL STRUCTURE DEBT • Bonds EQUITY • Preference Shares • Ordinary Shares • ABC Ltd. has 120,000 bonds outstanding with a face value of $100 each. These bonds have 5 years to maturity and pay an annual coupon of 7.5%. ABC’s statutory corporate tax rate is 30%. • Moody’s Corporation is one of a big ratings agency which has given ABC Ltd. a debt rating of AAA. The following table shows the current...

You are calculating the cost of capital for Drill Corp. The firm’s capital structure consisted of...

You are calculating the cost of capital for Drill Corp. The firm’s capital structure consisted of accounts payables, operating leases, two bonds, and equity. Accounts payables have a market value of $100 million, whereas operating lease has a debt value of $550 million. The first bond is a simple 30-year semiannual coupon paying bond with a book value of $180 million and market value of $130 million. The second is a zero-coupon bond with 10 years to maturity and $550...

For the current year, Sarah has salary of 50,000. In addition, she has the following capital...

For the current year, Sarah has salary of 50,000. In addition, she has the following capital transactions: Long-term capital gain (15%) 12,000 Short-term capital gain 8,000 Long-term capital loss (28%) (4,000) Short-term capital loss (10,000) What is her taxable income for the year? She has a short-term capital loss carry-over of 5,000 from the previous year. The standard deduction amount for her is 12,000 Question 6 options: 37,000 39,000 49,000 59,000 None of the above

Sara's Cafe has the following capital structure: Bonds $450 million Preferred Stock $300 million Common stock...

Sara's Cafe has the following capital structure: Bonds $450 million Preferred Stock $300 million Common stock $500 million Retained Earnings $250 million The specific costs of capital are as followsl: Bonds 6.2% Preferred Stock 7.4% Common Stock 16.8% Retained Earnings 14.9% Calculate the WACC.