Question

In: Finance

Information on Janicek Power Co., is shown below. Assume the company’s tax rate is 34 percent....

Information on Janicek Power Co., is shown below. Assume the company’s tax rate is 34 percent. Required: Calculate the company's WACC.

Debt: 8,600 7.9 percent coupon bonds outstanding, $1,000 par value, 24 years to maturity, selling for 104.5 percent of par; the bonds make semiannual payments.

Common stock: 211,000 shares outstanding, selling for $83.10 per share; beta is 1.16.

Preferred stock: 12,100 shares of 5.8 percent preferred stock outstanding, currently selling for $97.90 per share.

Market: 7.05 percent market risk premium and 4.85 percent risk-free rate.

Solutions

Expert Solution

Firm’s Market Value Capital Structure

Capital

Calculation

Market Value Capital Structure Weights

Debt

[$89,87,000 / $2,77,05,690]

0.3244

Preferred Stock

[$11,84,590 / $2,77,05,690]

0.0428

Equity

[$175,34,100 / $2,77,05,690]

0.6328

Market Value of each capital Structure

Debt = $89,87,000 [8,600 x $1,045]

Preferred Stock = $11,84,590 [12,100 x $97.90]

Equity = $175,34,100 [211,000 x $83.10]

Total Market Value = $2,77,05,690

After-Tax Cost of Debt

After-tax Cost of Debt

The After-tax Cost of Debt is the after-tax Yield to maturity of the Bond

The Yield to maturity of (YTM) of the Bond is calculated using financial calculator as follows (Normally, the YTM is calculated either using EXCEL Functions or by using Financial Calculator)

Variables

Financial Calculator Keys

Figure

Face Value [$1,000]

FV

1,000

Coupon Amount [$1,000 x 7.90% x ½]

PMT

39.50

Yield to Maturity [YTM]

1/Y

?

Time to Maturity [24 Years x 2]

N

48

Bond Price [-$1,000 x 104.50%]

PV

-1,045

We need to set the above figures into the financial calculator to find out the Yield to Maturity of the Bond. After entering the above keys in the financial calculator, we get the yield to maturity (YTM) on the bond = 7.49%



After Tax Cost of Debt = Yield to maturity x (1 – Tax Rate)

= 7.49% x (1 – 0.34)

= 7.49% x 0.66

= 4.94%

Cost of Preferred Stock

Cost of Preferred Stock = [Preferred Dividend / Selling Price] x 100

= [$5.80 / $97.90] x 100

= 5.92%

Cost of Equity

Cost of Equity = Rf + [Beta x Market Risk Premium]

= 4.85% + [1.16 x 7.05%]

= 4.85% + 8.18%

= 13.03%

Weighted Average Cost of Capital (WACC)

Weighted Average Cost of Capital (WACC) = [After Tax Cost of Debt x Weight of Debt] + [Cost of Preferred stock x Weight of preferred stock] + [Cost of equity x Weight of Equity]

= [4.94% x 0.3244] + [5.92% x .0428] + [13.03% x 0.6328]

= 1.60% + 0.25% + 8.25%

= 10.10%

“Therefore, the Janicek Power Company’s WACC would be 10.10%”


Related Solutions

Information on Janicek Power Co., is shown below. Assume the company’s tax rate is 34 percent....
Information on Janicek Power Co., is shown below. Assume the company’s tax rate is 34 percent. Debt: 10,100 8.7 percent coupon bonds outstanding, $1,000 par value, 24 years to maturity, selling for 96 percent of par; the bonds make semiannual payments.         Common stock: 226,000 shares outstanding, selling for $84.60 per share; beta is 1.31.         Preferred stock: 13,600 shares of 5.8 percent preferred stock outstanding, currently selling for $96.40 per share.         Market: 7.05 percent market...
Information on Janicek Power Co., is shown below. Assume the company’s tax rate is 40 percent....
Information on Janicek Power Co., is shown below. Assume the company’s tax rate is 40 percent. Debt: 9,400 8.4 percent coupon bonds outstanding, $1,000 par value, 21 years to maturity, selling for 100.5 percent of par; the bonds make semiannual payments.         Common stock: 219,000 shares outstanding, selling for $83.90 per share; beta is 1.24.         Preferred stock: 12,900 shares of 5.95 percent preferred stock outstanding, currently selling for $97.10 per share.         Market: 7.2 percent market...
Information on Janicek Power Co., is shown below. Assume the company’s tax rate is 40 percent....
Information on Janicek Power Co., is shown below. Assume the company’s tax rate is 40 percent. Debt: 10,400 9 percent coupon bonds outstanding, $1,000 par value, 21 years to maturity, selling for 94.5 percent of par; the bonds make semiannual payments. Common stock: 229,000 shares outstanding, selling for $84.90 per share; beta is 1.34. Preferred stock: 13,900 shares of 5.95 percent preferred stock outstanding, currently selling for $96.10 per share. Market: 7.2 percent market risk premium and 5 percent risk-free...
Information on Gerken Power Co., is shown below. Assume the company’s tax rate is 35 percent....
Information on Gerken Power Co., is shown below. Assume the company’s tax rate is 35 percent. Debt: 9,500 9 percent coupon bonds outstanding, $1,000 par value, 25 years to maturity, selling for 99 percent of par; the bonds make semiannual payments. Common stock: 220,000 shares outstanding, selling for $84.00 per share; beta is 1.25. Preferred stock: 13,000 shares of 5.75 percent preferred stock outstanding, currently selling for $97.00 per share. Market: 7% market risk premium and 4.8 percent risk-free rate....
Information on Gerken Power Co., is shown below. Assume the company’s tax rate is 38 percent....
Information on Gerken Power Co., is shown below. Assume the company’s tax rate is 38 percent. Debt: 8,800 8.1 percent coupon bonds outstanding, $1,000 par value, 22 years to maturity, selling for 103.5 percent of par; the bonds make semiannual payments. Common stock: 213,000 shares outstanding, selling for $83.30 per share; beta is 1.18. Preferred stock: 12,300 shares of 5.9 percent preferred stock outstanding, currently selling for $97.70 per share. Market: 7.15 percent market risk premium and 4.95 percent risk-free...
Information on Gerken Power Co., is shown below. Assume the company’s tax rate is 40 percent....
Information on Gerken Power Co., is shown below. Assume the company’s tax rate is 40 percent. Debt: 8,900 8.2 percent coupon bonds outstanding, $1,000 par value, 21 years to maturity, selling for 103 percent of par; the bonds make semiannual payments.         Common stock: 214,000 shares outstanding, selling for $83.40 per share; beta is 1.19.         Preferred stock: 12,400 shares of 5.95 percent preferred stock outstanding, currently selling for $97.60 per share.         Market: 7.2 percent market...
Given the following information for Janicek Power Co., find the WACC. Assume the company's tax rate...
Given the following information for Janicek Power Co., find the WACC. Assume the company's tax rate is 35 percent. Debt: 6,000 9 percent coupon bonds outstanding. $1,000 par value, 10 years to maturity, selling for 104 percent of par, the bonds make semiannual payments. Preferred stock: 8,000 shares of 4.75 percent (dividends) preferred stock outstanding, currently selling for $60 per share. Common stock: 90,000 shares outstanding, selling for $75 per share with a beta of 1.20 Market: 6 percent market...
Information on Power Green, Inc., is shown below. Assume the company’s tax rate is 38%. Debt:...
Information on Power Green, Inc., is shown below. Assume the company’s tax rate is 38%. Debt: 8,800 8.1% coupon bonds outstanding, $1,000 par value, selling for 103.5% of par, and YTM of 7.7%.         Common stock: 213,000 shares outstanding, selling for $83.30 per share; beta is 1.18.         Preferred stock: 12,300 shares of 5.9% preferred stock outstanding, currently selling for $97.70 per share.         Market: 7.15% market risk premium and 4.95% risk-free rate. 1. What is the...
Given the following information for Watson Power Co., find the WACC. Assume the company’s tax rate is 21 percent.
Given the following information for Watson Power Co., find the WACC. Assume the company’s tax rate is 21 percent. Debt: 50,000 bonds with a 4.8 percent coupon outstanding, $1,000 par value, 15 years to maturity, selling for 105 percent of par; the bonds make semiannual payments. Common stock: 975,000 shares outstanding, selling for $42 per share; the beta is 1.11. Preferred 85,000 shares of 3.8 percent preferred stock outstanding, currently stock: selling for $60 per share. Assume par value is...
You are given the following information for Cleen Power Co. Assume the company’s tax rate is...
You are given the following information for Cleen Power Co. Assume the company’s tax rate is 40 percent. Debt: 8,000 7.5 percent coupon bonds outstanding, $1,000 par value, 25 years to maturity, selling for 104 percent of par; the bonds make semiannual payments. Common stock: 470,000 shares outstanding, selling for $65 per share; the beta is 1.08. Market: 8 percent market risk premium and 5.5 percent risk-free rate. What is the company's WACC? (Do not round intermediate calculations. Enter your...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT