Question

Bonaime, Inc., has 7.8 million shares of common stock outstanding. The current share price is $62.80, and the book value per share is $5.80. The company also has two bond issues outstanding. The first bond issue has a face value of $71.8 million, a coupon rate of 7.3 percent, and sells for 89 percent of par. The second issue has a face value of $36.8 million, a coupon rate of 8.3 percent, and sells for 88 percent of par. The first issue matures in 19 years, the second in 11 years. The most recent dividend was $3.75 and the dividend growth rate is 9 percent. Assume that the overall cost of debt is the weighted average of that implied by the two outstanding debt issues. Both bonds make semiannual payments. The tax rate is 38 percent. What is the company’s WACC?

Answer #1

Value of equity = 7.8 * 62.80 = 489.84 million

Value of debt1 = 71.8 * 0.89 = 63.902million

Value of debt 2 = 36.8 * 0.88 =32.384 million

Total value = 586.126 million

62.80= 3.75 *1.09/r-0.09

cost of equity = 15.51%

63.902 = 2.6207 * PVIFA(r%,38) + 71.8 * PVIF(r%,38)

r = 4.24

after tax cost of debt1 = 2* 4.24 *(1-0.38) = 5.2576%

32.384 = 1.5272 * PVIFA(r%,22) + 36.8 * PVIF(r%,22)

r = 5.07

after tax cost of debt1 = 2* 5.07 *(1-0.38) = 6.2868%

WACC = (489.84/586.126) * 15.51 + (63.902/586.126) * 5.2576 +
(32.384/586.126) * 6.2868

= 13.88%

1) Bonaime, Inc., has 7.9 million shares of common stock
outstanding. The current share price is $62.90, and the book value
per share is $5.90. The company also has two bond issues
outstanding. The first bond issue has a face value of $71.9
million, a coupon rate of 7.4 percent, and sells for 88.5 percent
of par. The second issue has a face value of $36.9 million, a
coupon rate of 8.4 percent, and sells for 87.5 percent of par....

Bonaime,
Inc., has 6.2 million shares of common stock outstanding. The
current share price is $61.20, and the book value per share is
$4.20. The company also has two bond issues outstanding. The first
bond issue has a face value of $70.2 million, a coupon rate of 7.2
percent, and sells for 97 percent of par. The second issue has a
face value of $35.2 million, a coupon rate of 6.7 percent, and
sells for 96 percent of par. The...

Bonaime, Inc., has 6.9 million shares of common stock
outstanding. The current share price is $61.90, and the book value
per share is $4.90. The company also has two bond issues
outstanding. The first bond issue has a face value of $70.9
million, a coupon rate of 7.4 percent, and sells for 93.5 percent
of par. The second issue has a face value of $35.9 million, a
coupon rate of 7.4 percent, and sells for 92.5 percent of par. The...

Bonaime, Inc., has 6.7 million shares of common stock
outstanding. The current share price is $61.70, and the book value
per share is $4.70. The company also has two bond issues
outstanding. The first bond issue has a face value of $70.7
million, a coupon rate of 7.2 percent, and sells for 94.5 percent
of par. The second issue has a face value of $35.7 million, a
coupon rate of 7.2 percent, and sells for 93.5 percent of par. The...

Masterson, Inc., has 4 million shares of common stock
outstanding. The current share price is $76, and the book value per
share is $7. The company also has two bond issues outstanding. The
first bond issue has a face value of $105 million, has a coupon
rate of 5 percent, and sells for 95 percent of par. The second
issue has a face value of $90 million, has a coupon rate of 4
percent, and sells for 107 percent of...

Ten
pins manufacturing has 7.3 million shares of common stock
outstanding. The current share price is $43 and book value per
share is $3. The company also has two bond issues outstanding. The
first bond issue has a face value of $68 million and a coupon rate
of 6 percent and sells for 109.3 percent of par. The second issue
has a face value of $58 million and a coupon rate of 6.5 percent
and sells for 106.9 percent of...

Filer Manufacturing has 8.3 million shares of common stock
outstanding. The current share price is $53. The company also has
two bond issues outstanding. The first bond issue has a face value
of $70 million and a coupon rate of 7 percent and sells for 108.3
percent of par. The second issue has a face value of $60 million
and a coupon rate of 7.5 percent and sells for 108.9 percent of
par. The first issue matures in 8 years,...

Dinklage Corp. has 5 million shares of common stock outstanding.
The current share price is $77, and the book value per share is $8.
The company also has two bond issues outstanding. The first bond
issue has a face value of $110 million, a coupon rate of 6 percent,
and sells for 94 percent of par. The second issue has a face value
of $95 million, a coupon rate of 5 percent, and sells for 106
percent of par. The...

Dinklage Corp. has 6 million shares of common stock outstanding.
The current share price is $66, and the book value per share is $5.
The company also has two bond issues outstanding. The first bond
issue has a face value of $55 million, a coupon rate of 6 percent,
and sells for 91 percent of par. The second issue has a face value
of $40 million, a coupon rate of 5 percent, and sells for 103
percent of par. The...

Dinklage Corp. has 7 million shares of common stock outstanding.
The current share price is $73, and the book value per share is $8.
The company also has two bond issues outstanding. The first bond
issue has a face value of $90 million, a coupon rate of 6 percent,
and sells for 98 percent of par. The second issue has a face value
of $75 million, a coupon rate of 5 percent, and sells for 110
percent of par. The...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 1 minute ago

asked 1 minute ago

asked 1 minute ago

asked 1 minute ago

asked 5 minutes ago

asked 5 minutes ago

asked 5 minutes ago

asked 5 minutes ago

asked 5 minutes ago

asked 5 minutes ago

asked 5 minutes ago

asked 7 minutes ago