Question

In: Finance

You are given the following information concerning Baron Co. Calculate the WACC for Baron Co. Debt:...

You are given the following information concerning Baron Co. Calculate the WACC for Baron Co.

  • Debt: 17,958 5% coupon bonds outstanding, quoted at 105, with 20 years to maturity. These bonds pay interest semiannually.
  • Common Stock: 350,000 shares common stock selling for $56.02 per share. The stock has a beta of 1.49.
  • Preferred Stock: 10,000 shares of preferred stock with a dividend of $5.20 per share. It is currently selling at $106.37 per share.
  • Market: The market premium is 7.5%, and the risk-free rate of return is 2.5%.
  • tax bracket = 35%

Baron's WACC =________% (Round your answer to two decimal places in percentage. For example, if your answer is 0.0547, input your answer as 5.47.)

Solutions

Expert Solution

Answer :

Calculation of WACC

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

Cost of Equity = Risk free rate + (Beta * Market Premium)

= 2.5% +( 1.49 * 7.5%)

= 2.5% + 11.175%

= 13.675%

Cost of Preferred Stock = Annual Dividend / Current Price

= 5.20 / 106.37

= 0.04888596408 or 4.888596408%

Cost of Debt :

Using Financial Calculator

=RATE(nper,pmt,pv,fv)

where nper is Number of years i.e 20 * 2 = 40 (As coupons are paid semiannually)

pmt is Interest payment i.e 100 * 5% =5

pv is Current Market Price

= - 105

Note : pv should be taken as negative.

fv is face value i.e 100

=RATE(40,5,-105,100)

therefore ,Before tax cost of Debt is 4.719707% (Semi annual)

Before tax cost of Debt is 4.719707% * 2 = 9.439415% (Annual)

After tax cost of Debt = 9.439415% * (1 - Tax rate )

= 9.439415% * (1 - 0.35)

= 6.135620%

Calculation of

Market Value of Equity = 350000 shares * 56.02

= 19,607,000

Market Value of Preferred Stock = 10000 shares * 106.37

= 1,063,700

Market Value of Debt = 17958 * 105

= 1,885,590

Total Market Value = 19,607,000 + 1,063,700 + 1,885,590

= 22,556,290

Weight of Equity = 19,607,000 / 22,556,290

= 0.86924755799 or 0.8692

Weight of Preferred Stock = 1,063,700 / 22,556,290

= 0.04715757777 or 0.0472

Market Value of Debt  = 1,885,590 / 22,556,290

= 0.08359486422 or 0.0836

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

= (13.675% * 0.8692) + (4.888596408% * 0.0472) + (6.135620% * 0.0836)

= 11.88631% + 0.23074175045% + 0.512937832%

=12.63% or 0.1263


Related Solutions

You are given the following information concerning Baron Co. Calculate the WACC for Baron Co. Debt:...
You are given the following information concerning Baron Co. Calculate the WACC for Baron Co. Debt: 11,162 5% coupon bonds outstanding, quoted at 105, with 20 years to maturity. These bonds pay interest semiannually. Common Stock: 350,000 shares common stock selling for $52.86 per share. The stock has a beta of 1.39. Preferred Stock: 10,000 shares of preferred stock with a dividend of $5.20 per share. It is currently selling at $108.09 per share. Market: The market premium is 7.5%,...
You are given the following information concerning Baron Co. Calculate the WACC for Baron Co. Debt:...
You are given the following information concerning Baron Co. Calculate the WACC for Baron Co. Debt: 10,416 5% coupon bonds outstanding, quoted at 105, with 20 years to maturity. These bonds pay interest semiannually. Common Stock: 350,000 shares common stock selling for $56.88 per share. The stock has a beta of 1.00. Preferred Stock: 10,000 shares of preferred stock with a dividend of $5.20 per share. It is currently selling at $101.09 per share. Market: The market premium is 7.5%,...
Given the following information, calculate the firm’s WACC. Assume the interest on the debt is 100%...
Given the following information, calculate the firm’s WACC. Assume the interest on the debt is 100% tax deductible. Tax rate: 20% Debt rate: 6% Preferred stock dividend rate: 9% of $100 par value Risk-free rate of return: 2% Market rate of return: 12% Stock beta: 1.3 Debt value: $50,000,000 P/S value: $15,000,000 C/S value: $35,000,000 b) What would a firm use the WACC for?
You are given the following information concerning the tradesmade on a particular stock. Calculate the...
You are given the following information concerning the trades made on a particular stock. Calculate the money flow for the stock based on these trades. (Leave no cells blank - be certain to enter "0" wherever required. A negative value should be indicated by a minus sign. Do not round intermediate calculations. Round your answers to the nearest whole dollar.)PriceVolume$59.9659.973,50059.953,00059.943,40058.953,55060.234,30060.144,600
You are given the following information concerning the trades made on a particular stock. Calculate the...
You are given the following information concerning the trades made on a particular stock. Calculate the money flow for the stock based on these trades. (Leave no cells blank - be certain to enter "0" wherever required. A negative value should be indicated by a minus sign. Do not round intermediate calculations. Round your answers to the nearest whole dollar.) Price Volume $ 70.01 70.04 3,000 70.02 2,500 70.01 2,900 69.02 3,050 70.40 3,800 70.31 4,100 Price Up/Down Price Times...
You are given the following information concerning the trades made on a particular stock. Calculate the...
You are given the following information concerning the trades made on a particular stock. Calculate the money flow for the stock based on these trades. (Leave no cells blank - be certain to enter "0" wherever required. A negative value should be indicated by a minus sign. Do not round intermediate calculations. Round your answers to the nearest whole dollar.) Price Volume $ 30.31 30.34 3,800 30.32 3,300 30.31 3,700 29.32 3,850 30.39 4,600 30.30 4,90
You are given the following information concerning the trades made on a particular stock. Calculate the...
You are given the following information concerning the trades made on a particular stock. Calculate the money flow for the stock based on these trades. (Leave no cells blank - be certain to enter "0" wherever required. Negative amounts should be indicated by a minus sign. Do not round intermediate calculations. Round your answers to the nearest whole dollar. Omit the "$" sign in your response.)    Price Volume     $ 59.97 59.99 3,400 59.97 2,900 59.96 3,300 58.97 3,450 60.20...
You are given the following information concerning the trades made on a particular stock. Calculate the...
You are given the following information concerning the trades made on a particular stock. Calculate the money flow for the stock based on these trades. (Leave no cells blank - be certain to enter "0" wherever required. A negative value should be indicated by a minus sign. Do not round intermediate calculations. Round your answers to the nearest whole dollar.) Price Volume $ 59.99 60.02 3,200 60.00 2,700 59.99 3,100 59.00 3,250 60.14 4,000 60.05 4,300
You are given the following information concerning the trades made on a particular stock. Calculate the...
You are given the following information concerning the trades made on a particular stock. Calculate the money flow for the stock based on these trades. (Leave no cells blank - be certain to enter "0" wherever required. A negative value should be indicated by a minus sign. Do not round intermediate calculations. Round your answers to the nearest whole dollar.) Price Volume $ 60.00 60.03 3,100 60.01 2,600 60.00 3,000 59.01 3,150 60.11 3,900 60.02 4,200 Price Up/Down Price Times...
14. Finding the WACC Given the following information for Lightning Power Co., find the WACC. Assume...
14. Finding the WACC Given the following information for Lightning Power Co., find the WACC. Assume the company’s tax rate is 21 percent. Debt: 16,000 6.2 percent coupon bonds outstanding, $1,000 par value, 25 years to maturity, selling for 108 percent of par; the bonds make semiannual payments. Common stock: 535,000 shares outstanding, selling for $81 per share; beta is 1.20. Preferred stock: 20,000 shares of 4.2 percent preferred stock outstanding, currently selling for $92 per share. The par value...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT