In: Finance
The current market rate of return is 12% and the risk-free rate is 4%. You have been given the job of determining your firm's cost of capital components. The company has 1 million shares outstanding with a current value of $22.50 per share. The debt represents 30% of the capital structure and the yield to maturity is 12%. The beta of the equity is 1.4 and the tax rate is 30%. a. What is the market value of firm and the debt respectively? b. What is the required rate of return on equity? c. What is the firm's WACC?
Shares O/s= | 1,000,000.00 | |
Current value | 22.5 | |
Equity capital | 22,500,000.00 | (22.5*1000000) |
Equity as a % of capital structure= | 70% | (Since debt is 30%) |
So total capital = | 32142857.14 | 22500000/70% |
debt= | 9,642,857.14 | (32142857.14-22500000) |
So market value of firm is | $ 32,142,857.14 | |
debt= | $ 9,642,857.14 |
As per CAPM | ||||
Required rate of return= Rf + (Rm-Rf)*Beta | ||||
Rf=Risk free interest | Rf=4% | Rm=12% | Beta=1.40 | |
Rm=market return | ||||
Required rate of return(%)= | 4+(12-4)*1.4 | |||
15.2 | ||||
After tax cost of debt= | 8.4 | (12*70%) | ||
Computation of WACC | ||||
Market Value | ||||
Particulars | Cost | Weights | Amount | |
Equity | 15.2% | 0.70 | 22,500,000.00 | |
debt | 8.40% | 0.30 | 9,642,857.14 | |
1 | 32,142,857.14 | |||
WACC(%) | 13.16 | |||
(0.70*15.2)+(0.30*8.40) | ||||
WACC= weight of equity *cost of equity+weight of debt*cost of debt |