Question

In: Finance

18. Coleman Technologies Inc. is estimating its WACC Tax rate = 40%. Debt value: $15,000. Par...

18. Coleman Technologies Inc. is estimating its WACC

Tax rate = 40%.

Debt value: $15,000. Par value $1,000, 15-year, 12% coupon, semiannual payment bonds sell for $1,153.72.

Shares outing standing: 1000 shares with $35/share. Beta = 1.2; Risk-free rate = 7%; Market risk premium = 6%. Use the above information to answer Q1-4

Q1) What is the company's bond YTM?

a)11.5%

b)10%

c)9.5%

d)9%

Q2)What is the company's after-tax cost of debt?

a)6.6%

b)5.4%

c)6%

d)5.7%

Q3) What is the company's cost of equity?

a)14.2%

b)15.3%

c)13.9%

d)12.5%

Q4) What is the company's WACC

a)10.65%

b)12.53%

c)11.74%

d)13.21%

Expert Solution

1

Cost of debt

K = Nx2

Bond Price =∑ [(Semi Annual Coupon)/(1 + YTM/2)^k] + Par value/(1 + YTM/2)^Nx2

k=1

K =15x2

1153.72 =∑ [(12*1000/200)/(1 + YTM/200)^k] + 1000/(1 + YTM/200)^15x2

k=1

YTM = 10.00

2

After tax cost of debt = cost of debt*(1-tax rate)

After tax cost of debt = 10.0000526755*(1-0.4)

= 6.00

3

Cost of equity

As per CAPM

Cost of equity = risk-free rate + beta * (Market risk premium)

Cost of equity% = 7 + 1.2 * (6)

Cost of equity% = 14.2

4

MV of equity=Price of equity*number of shares outstanding

MV of equity=35*1000

=35000

MV of Bond=Par value*bonds outstanding*%age of par

MV of Bond=1000*13.0014214887494*1.15372

=15000

MV of firm = MV of Equity + MV of Bond

=35000+15000

=50000

Weight of equity = MV of Equity/MV of firm

Weight of equity = 35000/50000

W(E)=0.7

Weight of debt = MV of Bond/MV of firm

Weight of debt = 15000/50000

W(D)=0.3

WACC=after tax cost of debt*W(D)+cost of equity*W(E)

WACC=6*0.3+14.2*0.7

WACC =11.74%

jeff jeffy answered 1 year ago

What is the WACC for a firm with equal amounts of debt and equity financing, a 17% before-tax company cost of capital, a 35% tax rate, and a 10% coupon rate on its debt that is selling at par value?

What is the WACC for a firm with equal amounts of debt and equity financing, a 17% before-tax company cost of capital, a 35% tax rate, and a 10% coupon rate on its debt that is selling at par value? A. 10.40% B. 14.25% C. 15.25% D. 16.00%

What is the WACC for a firm with equal amounts of debt and equity financing, a 16% before-tax company cost of capital, a 35% tax rate, and a 10% coupon rate on its debt that is selling at par value?

What is the WACC for a firm with equal amounts of debt and equity financing, a 16% before-tax company cost of capital, a 35% tax rate, and a 10% coupon rate on its debt that is selling at par value? A. 10.40% B. 14.25% C. 15.13% D. 16.00%

What is the company’s after-tax cost of debt? Rollins Corporation is estimating its WACC. Its target...

What is the company’s after-tax cost of debt? Rollins Corporation is estimating its WACC. Its target capital structure What is the company’s cost of preferred equity? premium is 5 percent. The firm's marginal tax rate is 40 percent. What is the company’s cost of common equity?

Resources Corporation is estimating its WACC. Its target capital structure is 40% debt, 10% preferred stock,...

Resources Corporation is estimating its WACC. Its target capital structure is 40% debt, 10% preferred stock, and 50% common equity. Its bonds have an 8% coupon rate, paid semi-annually, a current maturity of 12 years, and sell for $1,080.29. The firm could sell, at par, $100 preferred stock which pays a 6.75% annual dividend (assume no flotation costs). Resources’ beta is 1.6, the risk-free rate [rRF] is 3%, and the market risk premium [RPM] is 5%. Resources is a constant-growth...

Welling Inc. has a target debt–equity ratio of 0.78. Its WACC is 9.5%, and the tax...

Welling Inc. has a target debt–equity ratio of 0.78. Its WACC is 9.5%, and the tax rate is 35%. a. If the company’s cost of equity is 14%, what is its pre-tax cost of debt? (Do not round intermediate calculations. Round the final answer to 2 decimal places.) Cost of debt % b. If instead you know that the after-tax cost of debt is 6.8%, what is the cost of equity? (Do not round intermediate calculations. Round the...

Answer in excel please LUVFINANCE, Inc. is estimating its WACC. It is operating at its optimal...

Answer in excel please LUVFINANCE, Inc. is estimating its WACC. It is operating at its optimal capital structure. Its outstanding bonds have a 12 percent coupon, paid semiannually, a current maturity of 17 years, and sell for $1,162. It has 100,000 bonds outstanding. The firm can issue new 20-year maturity semiannual bonds at par but will incur flotation costs of $50 per bond (Hint: the coupon rate on the new bonds = the YTM on existing bonds). The firm could...

LUVFINANCE, Inc. is estimating its WACC. It is operating at its optimal capital structure. Its outstanding...

LUVFINANCE, Inc. is estimating its WACC. It is operating at its optimal capital structure. Its outstanding bonds have a 12 percent coupon, paid semiannually, a current maturity of 17 years, and sell for $1,162. It has 100,000 bonds outstanding. The firm can issue new 20-year maturity semiannual bonds at par but will incur flotation costs of $50 per bond (Hint: the coupon rate on the new bonds = the YTM on existing bonds). The firm could sell, at par, $100...

Lipscomb Corporation is estimating its WACC. Its target capital structure is 20 percent debt, 20 percent...

Lipscomb Corporation is estimating its WACC. Its target capital structure is 20 percent debt, 20 percent preferred stock, and 60 percent common equity. Its bonds have a 12 percent coupon, paid semiannually, a current maturity of 20 years, and sell for 1,000 USD. The firm could sell, at par, 100 USD preferred stock which pays a 12 percent annual dividend, but flotation costs of 5 percent would be incurred. Libscomb is a constant-growth firm which just paid a dividend of...

Preston Corp. is estimating its WACC. Its target capital structure is 20 percent debt, 20 percent...

Preston Corp. is estimating its WACC. Its target capital structure is 20 percent debt, 20 percent preferred stock, and 60 percent common equity. Its bonds have a 12 percent coupon, paid semiannually, a current maturity of 20 years, and sells for $1,100. The firm could sell, at par, $100 preferred stock which pays a 4.89 percent annual dividend, but flotation costs of 5 percent would be incurred. Preston's beta is 1.2, the risk-free rate is 3 percent, and the market...

Rollins Corporation is estimating its WACC. Its target capital structure is 20 percent debt, 20 percent...

Rollins Corporation is estimating its WACC. Its target capital structure is 20 percent debt, 20 percent preferred stock, and 60 percent common equity. Its bonds have a 7.5 percent coupon, paid semiannually, a current maturity of 20 years, and sell for $1,105.78. The firm could sell, at par, $100 preferred stock which pays a 8 percent annual dividend, but flotation costs of 5 percent would be incurred. Rollins' beta is 1.8, the risk-free rate is 2.45 percent, and the market...