Determine the Weighted Average Cost of Capital (WACC) for a firm with the following capital structure
39,000 41.0%cpn bond due 2/1/2019 priced @101.009
47,000 5.05%cpn bonds due 2/1/2042 Priced @102.847
37,000 4.75% ptd's priced @91.15/shr
6,410,000.00 common shares priced @41.60/shr
Additional Market Data
Beta = .95
US T-Bill = 1.05%
Exp. Ret MKt = 10.90%
Tax Rate = 36.40%
Calculation of Cost of Equity | |
Ke | Rf+beta*(Rm-Rf) |
1.05%+0.95*(10.90%-1.05%) | |
0.1041 | |
10.41% | |
Cost of Debt after tax | |
41% coupon rated | 41%*(100%-36.4%) |
0.2608 | |
26.08% | |
5.05% coupon bond | 5.05%*(100%-36.4%) |
0.0321 | |
3.21% |
Weighted Average Cost of Capital
Particulars | Cost | Total Value | Proportion | Weighted Average cost of capital |
41% Coupon bond | 26.08% | 3939351 | 1.412958 | 0.37 |
5.05% coupon bond | 3.21% | 4833809 | 1.7337803 | 0.06 |
4.75% Preference capital | 4.75% | 3372550 | 1.209659 | 0.06 |
Common Stock | 10.41% | 266656000 | 95.643603 | 9.96 |
278801710 | 10.44 | |||
Hence WACC | 10.44% |
Get Answers For Free
Most questions answered within 1 hours.