Question

In: Finance

a. The following balance sheet and information are given for Mancini International Corporation (MIC): Current Assets...

a. The following balance sheet and information are given for Mancini International Corporation (MIC):

Current Assets

$2,000,000

Current Liabilities

$1,000,000

Short-term Securities

       0

Long-term Liabilities

(Bonds)

$5,000,000

Long-term Assets

7,000.000

Equity

$3,000,000

Total

$9,000,000

Total

$9,000,000

Additional information: The MIC’s bond has a face value of $1,000 and pays 10 percent semiannual coupon. The bond matures in 12 years and sells at a price of $920 in the bond market. The beta of MIC is 1.25, market risk premium is 7.95 percent and risk-free rate is 2.50 percent. The MIC’s tax rate is 40%.

What is Mancini’s WACC?

b. The following information is given for Salsano Company (SACO):

  • Bond outstanding: 3,000 bonds, selling at $995 per bond.

  • Common stock outstanding: 260,000 shares, selling at $23.40 per share.
  • The before-tax cost of debt of the company is 12.31%, beta of Salsano is 1.40, market risk premium is 7.95%, tax rate 40%, and risk-free rate is 2.50%? What is Salsano’s WACC?

èRequired: Calculate WACC for each company. Please describe, in writing, how you calculate WACCs in 6 lines.

Solutions

Expert Solution

a.

Step 1 : Calculation of Cost of Capital

Cost of Bond=  (1 + i/n)^n - 1

(Note: The cost of bond will be calculated on the basis of Face Value of Bond)

i= Rate of Interest =10%

n= Compounding time in a year= 2

Cost of Bond= (1+0.10/2)^2-1

= (1.05^2)-1

= 0.1025 or say 10.25%

Cost of Equity (Ke)= Risk Free Rate+ (Beta x Risk Premium), here risk premium is Market Rate- Risk Free Rate

Ke = 2.50+ (1.25 x 7.95)

Ke = 12.44%

Step 2: Calculation of WACC

Value Cost (Before Tax) Cost after Tax Weightage WACC
Bonds 5000000 10.25% 6.15% 62.50% 3.84%
Equity 3000000 12.44% 12.44% 37.50% 4.67%
Total 8000000 8.51%

Therefore, the WACC of MAncini is 8.51%

b.

Step 1: Calculation of Cost of Capital

Cost of Bond After Tax = 12.31 (1-0.40) =7.39%

Cost of Equity = 2.50+(1.40 x 7.95) =13.63%

Step 2 : Calculation of WACC

Note: Face value of Securities not given so the calculation is done on the basis of Market Value of Securities

Value per Share/ Bond No. of Security Value of Security Weightage Cost WACC
Bonds 995.00 3000 2985000 32.91% 7.39% 2.43%
Equity 23.40 260000 6084000 67.09% 13.63% 9.14%
Total 9069000 11.58%

WACC of SACO is 11.58%

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

Complete the following Balance Sheet           ASSETS           Current Assets           Cash    
Complete the following Balance Sheet           ASSETS           Current Assets           Cash                                                                                                   $   250,000           Accounts Receivable           ($_________ less allowance for Doubtful Accounts)                        $1,320,000           Inventory                                                                                             $1,410,000                       Total Current Assets                                                               $_________           Land                                                                                                    $_________           Plant & Equipment ($2,800,000 less                       Accumulated Depreciation ________)                                   $2,110,000           TOTAL ASSETS                                                                               $5,390,000 LIABILITIES AND STOCKHOLDERS EQUITY           Current Liabilities           Accounts Payable                                                                              $   620,000           Notes Payable to banks                                                                      $   130,000           Accrued Wages                                                                                 $________                            Total...
The balance sheet for Bostick Corporation? follows: Ending balance Beginning balance ?Assets: Current? assets: Cash and...
The balance sheet for Bostick Corporation? follows: Ending balance Beginning balance ?Assets: Current? assets: Cash and cash equivalents $52,600 ?$44,600 Accounts receivable $18,300 ?$22,300 Inventory $48,500 ?$53,000 Total current assets $119,400 ?$119,900 ?Property, plant, and equipment ?$287,800 ?$275,300 Less accumulated depreciation $109,000 ?$101,550 Net? property, plant, and equipment $178,800 ?$173,750 Total assets $298,200 ?$293,650 Liabilities and? stockholders' equity: Current? liabilities: Accounts payable ?$26,030 ?$29,580 Wages payable ?$41,600 ?$47,100 Other accounts payable $42,200 ?$35,400 Notes payable ?$24,200 ?$25,200 Total current liabilities...
Following is the current balance sheet for a local partnership of doctors:Cash and current assets $...
Following is the current balance sheet for a local partnership of doctors:Cash and current assets $ 78,000 Liabilities $ 82,000 Land 242,000 A, capital 62,000 Building and equipment (net) 200,000 B, capital 82,000 C, capital 132,000 D, capital 162,000 Totals $ 520,000 Totals $ 520,000 The following questions represent independent situations: E is going to invest enough money in this partnership to receive a 25 percent interest. No goodwill or bonus is to be recorded. How much should E invest?...
Illies Corporation's comparative balance sheet appears below: Illies Corporation Ending Balance Beginning Balance Assets: Current assets:...
Illies Corporation's comparative balance sheet appears below: Illies Corporation Ending Balance Beginning Balance Assets: Current assets: Cash and cash equivalents $ 56,000 $ 37,000 Accounts receivable 18,000 27,000 Inventory 66,000 57,000 Total current assets 140,000 121,000 Property, plant, and equipment 397,000 370,000 Less accumulated depreciation 188,500 157,000 Net property, plant, equipment 208,500 213,000 Total assets $348,500 $334,000 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 15,200 $ 17,000 Accrued liabilities 49,000 57,000 Income taxes payable 55,000 47,000 Total current...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets Liabilities Cash $ 17,000 Accounts payable $ 19,000 Accounts receivable 22,000 Notes payable 27,000 Inventory 32,000 Bonds payable 57,000 Prepaid expenses 12,700 Fixed Assets Stockholders’ Equity Gross plant and equipment $ 257,000 Preferred stock $ 27,000 Less: Accumulated depreciation 51,400 Common stock 62,000 Paid in Capital 32,000 Net plant and equipment $ 205,600 Retained earnings 65,300 Total assets $ 289,300 Total liabilities and stockholders’...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets Liabilities Cash $ 30,000 Accounts payable $ 32,000 Accounts receivable 35,000 Notes payable 40,000 Inventory 45,000 Bonds payable 70,000 Prepaid expenses 14,000 Fixed Assets Stockholders’ Equity Gross plant and equipment $ 270,000 Preferred stock $ 40,000 Less: Accumulated depreciation 54,000 Common stock 75,000 Paid in Capital 45,000 Net plant and equipment $ 216,000 Retained earnings 38,000 Total assets $ 340,000 Total liabilities and stockholders’...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets Liabilities Cash $ 13,000 Accounts payable $ 15,000 Accounts receivable 18,000 Notes payable 23,000 Inventory 28,000 Bonds payable 53,000 Prepaid expenses 12,300 Fixed Assets Stockholders’ Equity Gross plant and equipment $ 253,000 Preferred stock $ 23,000 Less: Accumulated depreciation 50,600 Common stock 58,000 Paid in Capital 28,000 Net plant and equipment $ 202,400 Retained earnings 73,700 Total assets $ 273,700 Total liabilities and stockholders’...
Following is the current balance sheet for a local partnership of doctors: Cash and current assets...
Following is the current balance sheet for a local partnership of doctors: Cash and current assets $ 78,000 Liabilities $ 70,000 Land 212,000 A, capital 50,000 Building and equipment (net) 170,000 B, capital 70,000 C, capital 120,000 D, capital 150,000 Totals $ 460,000 Totals $ 460,000 The following questions represent independent situations: E is going to invest enough money in this partnership to receive a 25 percent interest. No goodwill or bonus is to be recorded. How much should E...
Following is the current balance sheet for a local partnership of doctors: Cash and current assets...
Following is the current balance sheet for a local partnership of doctors: Cash and current assets $ 81,000 Liabilities $ 78,000 Land 236,000 A, capital 58,000 Building and equipment (net) 183,000 B, capital 78,000 C, capital 128,000 D, capital 158,000 Totals $ 500,000 Totals $ 500,000 The following questions represent independent situations: E is going to invest enough money in this partnership to receive a 20 percent interest. No goodwill or bonus is to be recorded. How much should E...
Following is the current balance sheet for a local partnership of doctors: Cash and current assets...
Following is the current balance sheet for a local partnership of doctors: Cash and current assets $ 43,000 Liabilities $ 60,000 Land 202,000 A, capital 40,000 Building and equipment (net) 165,000 B, capital 60,000 C, capital 110,000 D, capital 140,000 Totals $ 410,000 Totals $ 410,000 The following questions represent independent situations: E is going to invest enough money in this partnership to receive a 20 percent interest. No goodwill or bonus is to be recorded. How much should E...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT