Question

Masterson, Inc., 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, has a coupon rate of 6 percent, and sells for 98 percent of par. The second issue has a face value of $75 million, has a coupon rate of 5 percent, and sells for 110 percent of par. The first issue matures in 22 years, the second in 7 years. Suppose the most recent dividend was $4.45 and the dividend growth rate is 4.8 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 24 percent. What is the company’s WACC? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.)

Answer #1

Cost of equity (Ke) = (D1/P0*100)+ g

Where,

Expected dividend (D1) = $4.45*1.048

= $ 4.66

P0 = 73 and g = 4.8% (given)

So, Ke = (4.66/73*100)+4.80

= 6.38+4.80

=11.18%

Yield to Maturity (YTM) of Bond = {C+(F - P)/n} / {(F + P)/2}

YTM of first Bond:

C (after tax) = 90*6%*(1-.24) = $ 4.10 millions

F = $ 90 Millions, P = 90*.98 = $ 88.20 millions

n = 22 years

YTM = {4.10+(90 - 88.20)/22}/{(90+88.2)/2}

= 4.18/89.1

= 4.69%

YTM of second Bond:

C (after tax) = 75*5%*(1-.24) = $ 2.85 millions

F = $ 75 Millions, P = 75*1.1 = $ 82.5 millions

n = 7 years

YTM = {2.85+(75 – 82.5)/7}/{(75+82.5)/2}

= 1.78/78.75

= 2.26%

WACC = (11.18*56+4.69*88.20+2.26*82.50)/(56+88.20+82.50)

=(626.08+413.66+186.45)/226.70

= 1226.19/226.70

= 5.41%

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...

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...

Masterson, Inc., has 5 million shares of common stock
outstanding. The current share price is $65, and the book value per
share is $4. The company also has two bond issues outstanding. The
first bond issue has a face value of $50 million, has a coupon rate
of 5 percent, and sells for 90 percent of par. The second issue has
a face value of $35 million, has a coupon rate of 4 percent, and
sells for 102 percent of...

Dinklage Corp. has 7 million shares of common stock outstanding.
The current share price is $86, 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 $70 million, has a 9 percent coupon, and
sells for 96 percent of par. The second issue has a face value of
$45 million, has a 10 percent coupon, and sells for 104 percent of
par. The first issue...

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...

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....

Dinklage Corp. has 5 million shares of common stock outstanding.
The current share price is $84, 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 $60 million, has a 7 percent coupon, and
sells for 94 percent of par. The second issue has a face value of
$35 million, has a 8 percent coupon, and sells for 107 percent of
par. The first issue...

Masterson, Inc., has 4.9 million shares of common stock
outstanding. The current share price is $92.00, and the book value
per share is $12.50. The company also has two bond issues
outstanding. The first bond issue has a face value of $86 million,
a coupon rate of 5.4 percent, and sells for 97 percent of par. The
second issue has a face value of $58 million, a coupon rate of 5.8
percent, and sells for 105.3 percent of par. The...

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...

Masterson, Inc., has 9 million shares of common stock
outstanding. The current share price is $81, 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 $130 million, has a coupon
rate of 6 percent, and sells for 92 percent of par. The second
issue has a face value of $115 million, has a coupon rate of 5
percent, and sells for 103 percent of...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 2 minutes ago

asked 4 minutes ago

asked 4 minutes ago

asked 5 minutes ago

asked 7 minutes ago

asked 7 minutes ago

asked 7 minutes ago

asked 8 minutes ago

asked 14 minutes ago

asked 16 minutes ago

asked 16 minutes ago

asked 21 minutes ago