Question

12.

WACC

Empire Electric Company (EEC) uses only debt and common equity. It can borrow unlimited amounts at an interest rate of rd = 11% as long as it finances at its target capital structure, which calls for 45% debt and 55% common equity. Its last dividend (D0) was $2.85, its expected constant growth rate is 5%, and its common stock sells for $28. EEC's tax rate is 40%. Two projects are available: Project A has a rate of return of 14%, and Project B's return is 9%. These two projects are equally risky and about as risky as the firm's existing assets.

What is its cost of common equity? Round your answer to two decimal places. Do not round your intermediate calculations.
%

What is the WACC? Round your answer to two decimal places. Do not round your intermediate calculations.
%

Answer 1

Solution:-

What is its cost of common equity?

Cost of common equity = [ [ Last dividend * ( 1 + Growth rate) ] / stock value ] + Growth rate

Where,

Last dividend = $2.85

Growth rate = 5%

Stock value = $28

Cost of common equity = [ [ $2.85 ( 1 + 5% ) ] / $28 ] + 5%

= [ [ $2.85 ( 1 + 0.05 ) ] / $28 ] + 0.05

= [ [ $2.85 * 1.05 ] / $28 ] + 0.05

= [ 2.9925 / $28 ] + 0.05

= 0.1068 + 0.05

= 0.1568

= 15.68%

Cost of common equity = 15.68%

What is the WACC?

WACC = [ Weight of equity * Cost of common equity ] + [ Weight of debt * Cost of debt * [1 - Tax rate ] ]

Where ,

Weight of equity = 55%

Cost of common equity = 15.68%

Weight of debt = 45%

Cost of debt = 11%

Tax rate = 40%

WACC = [ 55% * 15.68% ] + [ 45% * 11% * ( 1 - 40%) ]

= 0.08624 + [ 0.049 * 0.6 ]

= 0.08624 + 0.0294

= 0.1156

= 11.56%

WACC = 11.56%