Question

In: Finance

You have been given the task of calculating the WACC of ABC Inc. You will use...

  1. You have been given the task of calculating the WACC of ABC Inc. You will use the following information to calculate the WACC.

The firm has 3000 coupon paying bonds outstanding. Each coupon-paying bond has a face value of $1000, will mature 10 years from today, and is currently priced at 130% of the face value. The annual coupon rate is 12%, and coupon is paid on an annual basis.

The company has 500,000 common shares outstanding, and each share is currently trading at $12. You have decided to use CAPM to calculate the cost of equity. The risk-free rate is 5%, and the market risk premium is 5%. The equity beta of the company is 2.

Also, the company has 200,000 preferred shares. Each share is trading at $10, and the constant yearly preferred dividend per share is $1.2. Finally, the company faces a tax rate of 30%.

Solutions

Expert Solution

Debt:

Number of bonds outstanding = 3,000
Face Value = $1,000

Current Price = 130% * $1,000
Current Price = $1,300

Market Value of Debt = 3,000 * $1,300
Market Value of Debt = $3,900,000

Annual Coupon Rate = 12.00%
Annual Coupon = 12.00% * $1,000
Annual Coupon = $120

Time to Maturity = 10 years

Let Annual YTM be i%

$1,300 = $120 * PVIFA(i%, 10) + $1,000 * PVIF(i%, 10)

Using financial calculator:
N = 10
PV = -1300
PMT = 120
FV = 1000

I = 7.608%

Annual YTM = 7.608%

Before-tax Cost of Debt = 7.608%
After-tax Cost of Debt = 7.608% * (1 - 0.30)
After-tax Cost of Debt = 5.326%

Preferred Stock:

Number of shares outstanding = 200,000
Current Price = $10

Market Value of Preferred Stock = 200,000 * $10
Market Value of Preferred Stock = $2,000,000

Cost of Preferred Stock = Annual Dividend / Current Price
Cost of Preferred Stock = $1.20 / $10
Cost of Preferred Stock = 0.12 or 12.000%

Common Stock:

Number of shares outstanding = 500,000
Current Price = $12

Market Value of Common Stock = 500,000 * $12
Market Value of Common Stock = $6,000,000

Cost of Common Stock = Risk-free Rate + Beta * Market Risk Premium
Cost of Common Stock = 5.00% + 2.00 * 5.00%
Cost of Common Stock = 15.000%

Market Value of Firm = Market Value of Debt + Market Value of Preferred Stock + Market Value of Common Stock
Market Value of Firm = $3,900,000 + $2,000,000 + $6,000,000
Market Value of Firm = $11,900,000

Weight of Debt = $3,900,000 / $11,900,000
Weight of Debt = 0.3277

Weight of Preferred Stock = $2,000,000 / $11,900,000
Weight of Preferred Stock = 0.1681

Weight of Common Stock = $6,000,000 / $11,900,000
Weight of Common Stock = 0.5042

WACC = Weight of Debt * After-tax Cost of Debt + Weight of Preferred Stock * Cost of Preferred Stock + Weight of Common Stock * Cost of Common Stock
WACC = 0.3277 * 5.326% + 0.1681 * 12.000% + 0.5042 * 15.000%
WACC = 11.33%


Related Solutions

You have been given the task of calculating the WACC of ABC Inc. You will use...
You have been given the task of calculating the WACC of ABC Inc. You will use the following information to calculate the WACC. The firm has 3000 coupon paying bonds outstanding. Each coupon-paying bond has a face value of $1000, will mature 10 years from today, and is currently priced at 130% of the face value. The annual coupon rate is 12%, and coupon is paid on an annual basis. The company has 500,000 common shares outstanding, and each share...
You are an intern with an equity research organization. You have been given the task to...
You are an intern with an equity research organization. You have been given the task to project the values of certain income statement and balance sheet items for the next year (FY2020) for ABC Ltd (Your current time=0 is FY ending 2019). You have collected information about the historical income statement and balance sheet items. The historical information is provided in Table 1. Table 1 PARTICULARS (All values in INR crores) FY2019 FY2018 FY2017 FY2016 Sales Revenue 21118.00 22084.00 17273.00...
You are given the task of calculating the cost of capital of Kingston Toys. The company...
You are given the task of calculating the cost of capital of Kingston Toys. The company faces a tax rate of 40%. The company has 100,000 common shares. You estimate that the beta of the common stock is 1.5. The equity market risk premium is estimated to be 5%, and the risk-free rate is 5%. The company has just paid a dividend of $2 per share. You expect that the dividends will grow at a rate of 15% until Year...
You are given the task of calculating the cost of capital of N Corp. The company...
You are given the task of calculating the cost of capital of N Corp. The company faces a tax rate of 40%. The company has 200,000 common shares and 50,000 preferred shares outstanding. Each preferred share has a par value of $50, and is currently priced at 90% of the par value. The preferred shares are paying dividends that total 5% of the par value. You estimate that the beta of the common stock is 1.5. The equity market risk...
5. You have been given the task of determining if the number of board feet of...
5. You have been given the task of determining if the number of board feet of lumber (Volume) from a black cherry tree can be predicted from the diameter of the tree at 54 inches from the ground. You have data from 31 black cherry trees in New Zealand about their volume, height, and diameter. You need to analyze the data and write a couple of sentences discussing the questions below. Follow the steps we use in class to analyze...
What is ABC Inc.'s effective annual WACC given the following information? ABC has no outstanding preferred...
What is ABC Inc.'s effective annual WACC given the following information? ABC has no outstanding preferred stock ABC does not pay any dividends ABC has one issue of 10,000 bonds outstanding, each priced at $738.83. The bonds have a face value of $1000, pay semi-annual coupons at a rate of 9% APR compounded semi-annually, and mature in 15 years. The next coupon payment is 6-months from today. ABC has 1,000,000 common stock shares outstanding, each priced at $16 per share....
You have been given the task to evaluate a market opportunity for a firm. Give specific...
You have been given the task to evaluate a market opportunity for a firm. Give specific examples of the dimensions you would use to determine the attractiveness of a given market. (Strategic Marketing)
Suppose you have been given the task of distilling a mixture of hexane + toluene. Pure...
Suppose you have been given the task of distilling a mixture of hexane + toluene. Pure hexane has a refractive index of 1.375 and pure toluene has a refactive index of 1.497. You collect a distillate sample which has a refractive index of 1.441. Assuming that the refractive index of the hexane + toluene mixture varies linearly with mole fraction, what is the mole fraction of hexane in your sample?
You have been given the task of organizing a poll regarding an upcoming election. The object...
You have been given the task of organizing a poll regarding an upcoming election. The object is to estimate the proportion of the country that will vote to keep the current government in power. You have been told to collect a sample and find a 95% confidence interval for the proportion. This interval is allowed to have a margin of error of 4%. A preliminary investigation suggests that the proportion of people that will vote to keep the current government...
You have been given the task of finding out what proportion of students that enroll in...
You have been given the task of finding out what proportion of students that enroll in a local university actually complete their degree. You have access to first year enrolment records and you decide to randomly sample 115 of those records. You find that 87 of those sampled went on to complete their degree. a)Calculate the proportion of sampled students that complete their degree. Give your answer as a decimal to 3 decimal places. Sample proportion = You decide to...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT