Question

In: Finance

Slow Food has 400,000 shares of common stock outstanding. The common stock currently sells for $70...

Slow Food has 400,000 shares of common stock outstanding. The common stock currently sells for $70 per share. It is expected that common stock will pay $3 dividend next year and its growth rate is 4 percent.

Fresh Food Company has 550,000 shares; 4% preferred stock outstanding. Preferred stock is currently sold at $95 per share and flotation (selling) cost is $2.

Fresh Food has 160,000 of 10 percent annual interest bonds outstanding, price is 95% of the par value and there are 20 years to maturity. (Par value of the bond is $1000)

Company (corporate) tax rate is 35 percent.

Calculate the Cost of debt

Calculate the Cost of common stock

Calculate the cost of preferred stock debt

Calculate weighted average cost of capital WACC for Slow Food Company

Solutions

Expert Solution

Answer :

Calculation of Cost of Debt

Cost of Debt

Using Excel function of Rate

=RATE(nper,pmt,pv,fv)

where nper is Number of years i.e 20

pmt is Interest payment i.e 1000 * 10% =100

pv is Current Market Price

= - 950 (1000 * 95%)

Note : pv should be taken as negative.

fv is face value i.e 1000

=RATE(20,100,-950,1000)

therefore ,Before tax cost of Debt is 10.612019%

After tax cost of Debt =10.612019% * (1 - Tax rate )

= 10.612019% * (1 - 0.35)

= 6.897812%

Calculation of Cost of Common Equity

Cost of Common Equity = [Expected Dividend / (Market Price )] + growth rate

= [3 / 70] + 0.04

= 0.08285714285 or 8.285714285%

Calculation of Cost of Preferred Stock

Cost of Preferred Stock = Annual Dividend / (Current Market Price - Flotation Cost)

= (100 * 4%) / (95 - 2)

= 0.04301075268 or 4.301075268%

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

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

= 400,000 * 70

= 28,000,000

Market Value of Preferred Stock = Number of Preferred share * Price per share

= 550,000 * 95

= 52,250,000

Market Value of Debt = Number of Bonds * Market Price per Bond

= 160,000 * 950

= 152,000,000

Total Market Value = 28,000,000 + 52,250,000 + 152,000,000

= 232,250,000

Weight of Equity = Market value of Equity / Total Market value

= 28,000,000 / 232,250,000

= 0.12055974165 or 0.1205

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

= 52,250,000 / 232,250,000

= 0.22497308934 or 0.2250

Weight of Debt= Market value of Debt / Total Market value

= 152,000,000 / 232,250,000

= 0.65446716899 or 0.6545

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

= [6.897812% * 0.6545] + ( 4.301075268%* 0.2250) + (8.285714285% * 0.1205)

= 4.5146% + 0.9677% + 0.9984%

= 6.4807 or 6.48%

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Spicer Reports Corp has 400,000 shares of common stock outstanding, 200,000 shares of preferred stock outstanding,...

Spicer Reports Corp has 400,000 shares of common stock outstanding, 200,000 shares of preferred stock outstanding, and 40,000 bonds. If the common shares are selling for $25 per share, the preferred shares are selling for $12.50 per share, and the bonds are selling for 97 percent of par, what would be the weight used for common stock equity in the computation of Spicer's WACC? A. 18.59% B. 19.49% C. 24.37% D. 62.50% E. 79.75% Comfort Chair, Inc. has a $1.5...

The Smith Company currently has 25,000 shares of common stock outstanding. The stock has a par...

The Smith Company currently has 25,000 shares of common stock outstanding. The stock has a par value of $6 per share and a market value of $26 per share – in other words, the price of the stock if you want to buy it is $26 per share. Please make the journal entry required if the company gives the stockholders an 8% stock dividend. Please make the journal entry required if the company gives the stockholders a 40% stock dividend...

The Smith Company currently has 25,000 shares of common stock outstanding. The stock has a par...

Filer Mining Corporation has eight million shares of common stock outstanding, 400,000 shares of 4 percent...

Filer Mining Corporation has eight million shares of common stock outstanding, 400,000 shares of 4 percent preferred stock outstanding, and 150,000 7 percent semiannual bonds outstanding, par value $1,000 each. The common stock currently sells for $45 per share and has a beta of 0.90, the preferred stock currently sells for $70 per share, and the bonds have 15 years to maturity and sell for 90 percent of par. The market risk premium is 9 percent, the risk-free rate is...

Green Day Corporation has outstanding 400,000 shares of $10 par value common stock.

Green Day Corporation has outstanding 400,000 shares of $10 par value common stock. The corporation declares a 5% stock dividend when the fair value of the stock is $65 per share. Prepare the journal entries for Green Day Corporation for both the date of declaration and the date of distribution.

Entries for Stock Dividends Paris Corporation has 23,000 shares of $70 par common stock outstanding. On...

Entries for Stock Dividends Paris Corporation has 23,000 shares of $70 par common stock outstanding. On June 8,Paris Corporation declared a 3% stock dividend to be issued August 12 to stockholders of record on July 13. The market price of the stock was $81 per share on June 8. Journalize the entries required on June 8, July 13,and August 12. For a compound transaction, if an amount does not require an entry, leave it blank. If no entry required, select...

Philip C. Company has 400,000 shares common stock outstanding. In addition, Philip also had 100,000 shares...

Philip C. Company has 400,000 shares common stock outstanding. In addition, Philip also had 100,000 shares of $100 par 5% convertible preferred stock. Each share of preferred stock can be converted into 2 shares of common stock. Net income for the year was $2,000,000 and the tax rate is 30%. Basic EPS ____________________ Fully-Diluted EPS __________________

The Wall Company has 142,500 shares of common stock outstanding that are currently selling at $30.75....

The Wall Company has 142,500 shares of common stock outstanding that are currently selling at $30.75. It has 4,310 bonds outstanding that won't mature for 20 years. They were issued at a par value of $1,000 paying a coupon rate of 6%. Comparable bonds now yield 9%. Wall's $100 par value preferred stock was issued at 8% and is now yielding 12%; 8,500 shares are outstanding. Assume that the coupon payments are semi-annual. Develop Wall's market value based capital structure....

Simmons Mineral Operations, Inc., (SMO) currently has 440,000 shares of stock outstanding that sell for $70...

Simmons Mineral Operations, Inc., (SMO) currently has 440,000 shares of stock outstanding that sell for $70 per share. Assuming no market imperfections or tax effects exist, what will the share price be after: a. SMO has a four-for-three stock split? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) b. SMO has a 10 percent stock dividend? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)...

Dinklage Corp. has 4 million shares of common stock outstanding. The current share price is $70,...

Dinklage Corp. has 4 million shares of common stock outstanding. The current share price is $70, and the book value per share is $9. The company also has two bond issues outstanding. The first bond issue has a face value of $75 million, a coupon rate of 7 percent, and sells for 95 percent of par. The second issue has a face value of $60 million, a coupon rate of 6 percent, and sells for 107 percent of par. The...

Subjects