Question

In: Finance

1)Healthy Foods has 23,000 shares of common stock outstanding at a price per share of $60...

1)Healthy Foods has 23,000 shares of common stock outstanding at a price per share of $60 and a rate of return of 14.2 percent. The firm has $300,000 of preferred stock outstanding at a rate of 8%. The outstanding debt has a total value of $357,000 and the yield-to-maturity on the debt is 7percent before tax. What is the firm's weighted average cost of capital if the tax rate is 40 percent? Show calculations

2)Bono Inc. is considering a project that costs $10 million but will produce cash inflows of $5.1 million for 3 years. Bono Inc. has a target equity ratio of 60% and a target debt ratio of 40%. The company’s cost of equity is 13% and the after tax cost of debt is 6%. What is the NPV of the project? Assume the project has average risk. Show calculations.

Expert Solution

Answer : 1) Calculation of Weighted Average cost of Capital :

Calculation of WACC of the Firm

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

Calculation of Weights of Debt , Equity and Preferred Stock

Value of Debt = 357,000

Market Value of Equity = Number of Equity shares * Price per share

= 23,000 * 60

= 1,380,000

Market Value of Preferred Stock = 300,000

Total Value = Value of Debt + Market Value of Equity + Value of Preferred Stock

= 357,000 + 1,380,000 + 300,000

= 2,037,000

Weight of Debt = Value of Debt / Total Market Value

= 357000 / 2037000

= 0.17525773195 or 0.1752

Weight of Preferred Stock = Value of Preferred Stock / Total Market Value

= 300000 / 2037000

= 0.147275405 or 0.1473

Weight of Equity = Market Value of Equity / Total Market Value

= 1,380,000 / 2037000

= 0.67746686303 or 0.6775

WACC = [7% * (1 - 0.40) * 0.17525773195] + [ 14.2% * 0.67746686303] + [8% * 0.147275405]

= 0.7361% + 9.62% + 1.1782%

= 11.5343% or 11.53%

Answer : 2 ) Calculation of Net Present Value

Net Present Value = Present Value of Cash Inflow - Present value of Cash Outflow

For the purpose of calculation of Present value we need to calculate WACC

WACC = (Cost of After tax Debt * Weight of Debt) + ( Cost of Equity * Weight of Equity)

= (6% * 0.40) + (13% * 0.60)

= 10.20%

Net Present Value = (Annual Cash Inflow * PVAF @ 10.20% for 3 years) - 10,000,000

= (5,100,000 * 2.47812179169) - 10,000,000

= 12,638,421.1376 - 10,000,000

= 2,638,421.1376

jeff jeffy answered 1 year ago

Western Electric has 33,000 shares of common stock outstanding at a price per share of $81...

Western Electric has 33,000 shares of common stock outstanding at a price per share of $81 and a rate of return of 12.90 percent. The firm has 7,400 shares of 8.00 percent preferred stock outstanding at a price of $96.00 per share. The preferred stock has a par value of $100. The outstanding debt has a total face value of $410,000 and currently sells for 112 percent of face. The yield to maturity on the debt is 8.14 percent. What...

Celom has 5 million shares of common stock outstanding with a current price per share of...

Celom has 5 million shares of common stock outstanding with a current price per share of $15 per share. The company has 2 million shares of preferred stock outstanding with a current price of $20 per share. The company also has 5,000 bonds outstanding with a par value of $1,000 each and a coupon rate of 6%. The bonds are quoted at 102. What weightings should Celom use for its WACC calculation? Therbo Inc's market weighing's of its debt, preferred...

Western Electric has 31,000 shares of common stock outstanding at a price per share of $77...

Western Electric has 31,000 shares of common stock outstanding at a price per share of $77 and a rate of return of 13.10 percent. The firm has 7,200 shares of 7.60 percent preferred stock outstanding at a price of $94.00 per share. The preferred stock has a par value of $100. The outstanding debt has a total face value of $398,000 and currently sells for 110 percent of face. The yield to maturity on the debt is 8.02 percent. What...

Western Electric has 28,000 shares of common stock outstanding at a price per share of $71...

Western Electric has 28,000 shares of common stock outstanding at a price per share of $71 and a rate of return of 13.40 percent. The firm has 6,900 shares of 7.00 percent preferred stock outstanding at a price of $91.00 per share. The preferred stock has a par value of $100. The outstanding debt has a total face value of $380,000 and currently sells for 107 percent of face. The yield to maturity on the debt is 7.84 percent. What...

Western Electric has 25,500 shares of common stock outstanding at a price per share of $66...

Western Electric has 25,500 shares of common stock outstanding at a price per share of $66 and a rate of return of 13.65 percent. The firm has 6,650 shares of 6.50 percent preferred stock outstanding at a price of $88.50 per share. The preferred stock has a par value of $100. The outstanding debt has a total face value of $365,000 and currently sells for 104.5 percent of face. The yield to maturity on the debt is 7.69 percent. What...

Western Electric has 24,000 shares of common stock outstanding at a price per share of $63...

Western Electric has 24,000 shares of common stock outstanding at a price per share of $63 and a rate of return of 13.80 percent. The firm has 6,500 shares of 6.20 percent preferred stock outstanding at a price of $87.00 per share. The preferred stock has a par value of $100. The outstanding debt has a total face value of $356,000 and currently sells for 103 percent of face. The yield to maturity on the debt is 7.60 percent. What...

12,Western Electric has 29,500 shares of common stock outstanding at a price per share of $74...

12,Western Electric has 29,500 shares of common stock outstanding at a price per share of $74 and a rate of return of 13.25 percent. The firm has 7,050 shares of 7.30 percent preferred stock outstanding at a price of $92.50 per share. The preferred stock has a par value of $100. The outstanding debt has a total face value of $389,000 and currently sells for 108.5 percent of face. The yield to maturity on the debt is 7.93 percent. What...

1) A company has 3,000 shares of common stock outstanding at a price of $27 per...

1) A company has 3,000 shares of common stock outstanding at a price of $27 per share. It also has 150 bonds outstanding, each with a face value of $1,000 and currently selling at 45% of face value. The tax rate is 20%. What is the weight of debt that would be used in the calculation of the weighted average cost of capital? 2) A company has equity with a market value of $15,000 and debt with a market value...

A company has 7,054,129 shares of common stock outstanding. The current share price is $58.26, and...

A company has 7,054,129 shares of common stock outstanding. The current share price is $58.26, and the book value per share is $3.77. This company also has two bond issues outstanding. The first bond issue has a face value of $41,975,487, has a 0.05 coupon, matures in 10 years and sells for 83 percent of par. The second issue has a face value of $55,010,588, has a 0.06 coupon, matures in 20 years, and sells for 92 percent of par....

A company has 4,900,331 shares of common stock outstanding. The current share price is $73, and...

A company has 4,900,331 shares of common stock outstanding. The current share price is $73, and the book value per share is $4.85. This company also has two bond issues outstanding. The first bond issue has a face value of $60,094,653, has a 0.05 coupon, matures in 10 years and sells for 83 percent of par. The second issue has a face value of $63,040,210, has a 0.06 coupon, matures in 20 years, and sells for 92 percent of par....