Question

Calculating WACC                                       &nbsp


Calculating WACC                                                    

Given the following information for Cleen Power Co., find the WACC. Assume the company's tax rate is 35%                                                                                                                 

Debt: 7,000 6% coupon bonds outstanding, $1,000 par value, 20 years to maturity, selling for 105% pf par; the bonds make semiannual payments                                                                   

Common Stock: 180,000 shares outstanding, selling for $58 per share; the beta is 1.10           

Market: 6.5% market risk premium and 4.3% risk-free rate.                                               

                                                           

Required:                                                       

1. Find the market value of each type of financing                                                          

Bonds =                                                          

Stock =                                                           

Total Value of Firm =                                                                        

2. Use the CAPM to find the cost of equity                                               

CAPM: Rs = Rf + β * (Rm - Rf)                                                       

Rf =                                                    

β =                                                      

Rm - Rf =                                                       

Cost of Equity =

3. Calculate the cost of debt (after-tax YTM)                                                       

PV                                                      

Periods                                                           

Payment                                                         

FV                                                      

YTM =                                                           

After tax cost =                                                                                                                      

4. Calculate the WACC for the company                                                  

Debt Weighting                                                         

Equity Weighting                                                                                                                  

WACC =                                

Homework Answers

Answer #1

1)

Market value of bond = 7000 * (1.05 * 1000) = $7,350,000

Market value of stock = 180,000 * 58 = $10,440,000

Total value of firm = 7,350,000 + 10,440,000 = $17,790,000

2)

Risk free = 4.3%

Beta = 1.1

RM - RF = 6.5%

Cost of equity = risk free rate + beta ( market risk premium)

Cost of equity = 0.043 + 1.1 ( 0.065)

Cost of equity = 0.1145 or 11.45%

3)

PV = 1000 * 1.05 = $1,050

Periods = 20 * 2 = 40

payment = 0.06 * 1000 = 60 / 2 = 30

FV = 1000

YTM using a financial calculator = 5.58%

( keys to use in a financial calculator:2nd I/Y 2, FV 1000, PV -1050, N 40, PMT 30, CPT I/Y

After tax cost = 0.0558 ( 1 - 0.35) = 0.03627 or 3.627%

4)

Debt weighting = 7,350,000 / 17,790,000 = 0.4132

equity weighting = 10,440,000 / 17,790,000 = 0.5868

WACC = 0.4132 * 0.03627 + 0.5868 * 0.1145

WACC = 0.014987 + 0.067189

WACC = 0.08218 or 8.218%

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Given the following information for Cleen Power Co., find the WACC. Assume the company's tax rate...
Given the following information for Cleen Power Co., find the WACC. Assume the company's tax rate is 35% Debt: 7,000 6% coupon bonds outstanding, $1,000 par value, 20 years to maturity, selling for 105% pf par; the bonds make semiannual payments Common Stock: 180,000 shares outstanding, selling for $58 per share; the beta is 1.10 Market: 6.5% market risk premium and 4.3% risk-free rate. Required: 1. Find the market value of each type of financing Bonds = Stock = Total...
Daves Inc. recently hired you as a consultant to estimate the company’s WACC. You have obtained...
Daves Inc. recently hired you as a consultant to estimate the company’s WACC. You have obtained the following information. (1) The firm's bonds have a YTM of 6%. (2) The company’s tax rate is 30%. (3) The risk-free rate is 4%, the market risk premium is 5%, and the stock’s beta is 1.10. (4) The target capital structure consists of 30% debt and the balance is common equity. The firm uses the CAPM to estimate the cost of common stock,...
Given the following information for Versa Company, find its WACC. Assume the company s tax rate...
Given the following information for Versa Company, find its WACC. Assume the company s tax rate is 25 percent. Debt: 40,000, 5 percent coupon bonds outstanding, $1,000 par value, 10 years to maturity, selling for 101 percent of par; the bonds make semiannual coupon payments. Common stock: 420,000 shares outstanding, selling for $44 per share; the beta is 1.68. Market: 7.0 percent market risk premium and 3.5 percent risk-free rate. (Hint: Determine the cost of debt as YTM then use...
Before-tax cost of debt (B-T rd) 8% Tax rate 34% Net Price of Preferred stock (after...
Before-tax cost of debt (B-T rd) 8% Tax rate 34% Net Price of Preferred stock (after deducting floatation costs) $32.00 Dividend per share of Preferred $3.40 Current price of Common stock stock $52.00 Dividend paid in the recent past for Common $2.50 Growth rate 6% Stock Beta 0.81 Market risk premium, (MRP) 6.2% Risk free rate ( rf ) 5.5% Flotation cost for common stock 5% Weight of debt in the target capital structure 40% Weight of preferred stock in...
Daves Inc. recently hired you as a consultant to estimate the company’s WACC. You have obtained...
Daves Inc. recently hired you as a consultant to estimate the company’s WACC. You have obtained the following information. (1) The firm's bonds have a YTM of 6%. (2) The company’s tax rate is 30%. (3) The risk-free rate is 4%, the market risk premium is 5%, and the stock’s beta is 1.10. (4) The target capital structure consists of 30% debt and the balance is common equity. The firm uses the CAPM to estimate the cost of common stock,...
Q1 a) What equity proportion should be used when calculating WACC for a firm with $50...
Q1 a) What equity proportion should be used when calculating WACC for a firm with $50 million in debt selling at a price of 95 for a par value of 100, $60 million in book value of equity, and $70 million in market value of equity? 50.00% 54.18% 59.57% 60.47% b)The total book value of Booksellers Inc equity is €10 million. The stock has a market-to-book ratio of 2.2, and the cost of equity is 12%. The book value of...
Given the following information for Williams Power Co., find the WACC. Assume the company’s tax rate...
Given the following information for Williams Power Co., find the WACC. Assume the company’s tax rate is 21 percent. Debt: 75,000 bonds with a 5.8 percent coupon outstanding, $1,000 par value, 15 years to maturity, selling for 105 percent of par; the bonds make semiannual payments. Common stock: 925,000 shares outstanding, selling for $72 per share; the beta is .99. Preferred 65,000 shares of 2.8 percent preferred stock outstanding, currently stock: selling for $50 per share. Assume par value is...
Given the following information for Magrath Power Co., find the WACC. Assume the company's tax rate...
Given the following information for Magrath Power Co., find the WACC. Assume the company's tax rate is 35 percent. Debt: 10,000 with 6.4%coupon bonds outstanding, $1,000 par value, 25 years to maturity, selling for 108 percent of par; the bonds make semiannual payments. Common stock: 495,000 shares outstanding, selling for $63 per share; the beta is 1.15. Preferred stock: 35,000 shares of 3.5% preferred stock outstanding, currently selling for $72 per share. Market: 7% market risk premium and 3.2 percent...
Given the following information for Silicon Tech, find its WACC. Assume the company s tax rate...
Given the following information for Silicon Tech, find its WACC. Assume the company s tax rate is 25 percent. Debt: 30,000, 5.5 percent coupon bonds outstanding, $1,000 par value, 10 years to maturity, selling for 98 percent of par; the bonds make semiannual coupon payments. Common stock: 400,000 shares outstanding, selling for $40 per share; the beta is 1.60. Market: 7.0 percent market risk premium and 4.5 percent risk-free rate.
A firm has 14 million shares of common stock outstanding with a beta of 1.15 and...
A firm has 14 million shares of common stock outstanding with a beta of 1.15 and a market price of $42 a share. The 10 percent semiannual bonds are selling at 91 percent of par/face value. There are 220,000 bonds outstanding that mature in 17 years. The market risk premium is 6.75 percent, T-bills are yielding 3.5 percent, and the firm's tax rate is 32 percent. 1. What is the firms cost of Equity? by using CAPM 2. What is...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT