In: Finance
On January 1 , 2009 the total assets of the Shipley Company were $ 180 million.During the year, the company plans to raise and invest $ 90 million.The firm’s present capital structure is considered optimal.Assume that there is no short term debt.
Long term debt 90,000,000
Common Equity 90,000,000
Total Liabilities and Equity 180,000,000
New bonds will have a coupon rate of 10% and will sell at par. Common stock,currently selling at $ 40 a share can be sold to net the company at$36 a share. Stockholders’ required rate of return is 12%.( The next expected dividend is $1.60). Retained earnings are estimated to be $9 million.The tax rate is 40%.
a.To maintain the present capital structure, how much of the capital budget must
Shipley finance by equity?
b.How much of the new equity funds needed must be generated
internally?Externally?
c.Calculate the cost of each of the equity components.
d.Calculate the weighted average cost of capital.
The present Debt to equity ratio= 90000000/ 90000000=1:1 |
a. So, 90 mln.*50%= 45 mln.should be financed by Equity |
Balance 90-45 = 45000000 should be the total equity |
b. Current retained earnings in the total common equity= 9000000 |
so, common equity= 90000000-9000000= 81000000 |
ie. Retained Earnings :Common Equity= 1/10:9/10 or 1:9 |
Proceeding in the same ratio, |
Internal equity or Retained earnings raised should be 1/10*45000000= |
4500000 |
External equity raised should be 9/10*45000000= |
40500000 |
c.Cost of each of the components |
Cost of Retained Earnings=12% |
Stockholders' Reqd. rate of return = 12% |
Cost of new common stock |
Using Gordon's DDM, we find the growth rate as foolws: |
Where, Cost of Equity=(Next dividend/Current mkt.price)+Growth rate g |
ie.12%=(1.6/40)+g |
g=12%-(1.6/40) |
8% |
Now, applying this growth rate g=8% |
we find the cost of new issue which nets only $ 36 |
ie. Ke=(1.6/36)+8% |
12.44% |
So, Cost of new common stock= 12.44% |
After-tax Cost of debt= Before-tax cost*(1-Tax Rate) |
ie. 10%*(1-40%)= |
6% |
Now, finding the WACC for raising the $ 90 mln. |
WACC= |
(Wt.d*Kd)+(Wt.e*ke)+(Wt.re*K re)= |
(50%*6%)+(45%*12.44%)+(5%*12%)= |
9.20% |
Alternately, | ||||
Type of capital | Amt. | Wt. to total | Cost | Wt.*Cost |
External equity | 40500000 | 0.45 | 12.44% | 0.056 |
Retained earning | 4500000 | 0.05 | 12.00% | 0.006 |
Debt | 45000000 | 0.5 | 6% | 0.03 |
Total | 90000000 | 1 | WACC= | 9.20% |