Question

In: Finance

Telewrk has 87,500 common shares trading at $75, and 12,000 preferred shares with a current price...

Telewrk has 87,500 common shares trading at $75, and 12,000 preferred shares with a current price of $98. The common equity holders receive a quarterly dividend that grows at annual regular rate of 2%. Next year, this quarterly dividend will be $1.7325. Preferred shareholders also receive a quarterly dividend of $3.85. Debt completes Telewrk’s capital structure. The company has 11,000 bonds trading at $971.5, which pay an annual coupon of $103 and have 10 years to maturity. Telewrk’s tax rate is 20%. Calculate its WACC. You must show your work to get full points. 12 points

Solutions

Expert Solution

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

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

market value of debt = 11,000 * $971.5 = $10,686,000

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

market value of preferred stock = 12,000 * $98 = $1,176,000

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

market value of common stock = 87,500 * $75 = $6,562,500

total market value = $18,425,000

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

weight of debt = $10,686,000 / $18,425,000 = 0.5800

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

weight of preferred stock = $1,176,000 / $18,425,000 = 0.0638

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

weight of common stock = $6,562,500 / $18,425,000 = 0.3562

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

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

nper = 10 (10 years to maturity with 1 annual coupon payment each year)

pmt = 103 (annual coupon payment. This is a positive figure as it is an inflow to the bondholder)

pv = -971.50 (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)

The RATE is calculated to be 10.78%. This is the YTM.

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

cost of debt = 10.78% * (1 - 20%) ==> 8.62%

cost of preferred stock = annual dividend / current price

cost of preferred stock = ($3.85 * 4) / $98 = 15.71%

cost of common stock = (next year annual dividend / current price) + growth rate

cost of common stock = (($1.7325 * 4) / $75) + 2%

cost of common stock = 13.24%

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

WACC = (0.5800 * 8.62%) + (0.0638 * 15.71%) + (0.3562 * 13.24%)

WACC = 10.72%


Related Solutions

Telewrk has 87,500 common shares trading at $75, and 12,000 preferred shares with a current price...
Telewrk has 87,500 common shares trading at $75, and 12,000 preferred shares with a current price of $98. The common equity holders receive a quarterly dividend that grows at annual regular rate of 2%. Next year, this quarterly dividend will be $1.7325. Preferred shareholders also receive a quarterly dividend of $3.85. Debt completes Telewrk’s capital structure. The company has 11,000 bonds trading at $971.5, which pay an annual coupon of $103 and have 10 years to maturity. Telewrk’s tax rate...
Telewrk has 87,500 common shares trading at $75, and 12,000 preferred shares with a current price...
Telewrk has 87,500 common shares trading at $75, and 12,000 preferred shares with a current price of $98. The common equity holders receive a quarterly dividend that grows at annual regular rate of 2%. Next year, this quarterly dividend will be $1.7325. Preferred shareholders also receive a quarterly dividend of $3.85. Debt completes Telewrk’s capital structure. The company has 11,000 bonds trading at $971.5, which pay an annual coupon of $103 and have 10 years to maturity. Telewrk’s tax rate...
Dinklage Corp. has 9 million shares of common stock outstanding. The current share price is $75,...
Dinklage Corp. has 9 million shares of common stock outstanding. The current share price is $75, and the book value per share is $6. The company also has two bond issues outstanding. The first bond issue has a face value of $85 million, a coupon of 10 percent, and sells for 96 percent of par. The second issue has a face value of $65 million, a coupon of 11 percent, and sells for 109 percent of par. The first issue...
Dinklage Corp. has 9 million shares of common stock outstanding. The current share price is $75,...
Dinklage Corp. has 9 million shares of common stock outstanding. The current share price is $75, and the book value per share is $6. The company also has two bond issues outstanding. The first bond issue has a face value of $100 million, a coupon rate of 4 percent, and sells for 96 percent of par. The second issue has a face value of $85 million, a coupon rate of 3 percent, and sells for 108 percent of par. The...
ZZZ has preferred shares outstanding. The current price of each preferred share is $100 and it...
ZZZ has preferred shares outstanding. The current price of each preferred share is $100 and it pays a dividend of $5 each year. What is the required rate of return on this stock, if the next dividend is going to be paid tomorrow? What if the most recent dividend was paid yesterday?
ZZZ has preferred shares outstanding. The current price of each preferred share is $100 and it...
ZZZ has preferred shares outstanding. The current price of each preferred share is $100 and it pays a dividend of $5 each year. What is the required rate of return on this stock, if the next dividend is going to be paid tomorrow? What if the most recent dividend was paid yesterday?
An all-equity company has common and preferred shares. There are 250,000 common shares outstanding with a...
An all-equity company has common and preferred shares. There are 250,000 common shares outstanding with a price of $31.30 per share and with an expectation to continue to provide a dividend of $4.75 per share. There are 50,000 preferred shares outstanding, with a 3.10% dividend, $100 par value per share, and $61.80 market value per share. Given this information, what is the company's WACC? a) 13.53 % b) 12.91% c) 13.22 % d) 12.61 % e)12.30 %
An investor owns 12,000 shares of a particular stock.The current market price is R100.What...
An investor owns 12,000 shares of a particular stock. The current market price is R100.What is the “worst case” value of the portfolio in six months? For the purposes of thisquestion, define the worst case value of the portfolio as the value which is such that there is only a 1% chance of the actual value being lower. Assume that the expected return andvolatility of the stock price are 8.5% and 23%, respectively.
A company has 950 shares of $63 par value preferred stock outstanding. It also has 12,000...
A company has 950 shares of $63 par value preferred stock outstanding. It also has 12,000 shares of common stock outstanding, and the total value of its stockholders' equity is $471,450. The company's book value per common share equals: Multiple Choice $36.41. $34.30. $31.78. $35.33. $39.29. A corporation issued 200 shares of its $5 par value common stock in payment of a $2,800 charge from its accountant for assistance in filing its charter with the state. The entry to record...
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....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT