Question

Vandelay Industries is considering four average risk projects with information below related to their rates of...

Vandelay Industries is considering four average risk projects with information below
related to their rates of return. Determine Vandelay Industries' WACC.
INPUTS USED IN THE MODEL
Tax rate 30%
B-T rd 8%
Net Pps $35.00
Dps $5.00
P0 $50.00
D1 $2.50
g 5%
Vandelay's beta 1.1
Market risk premium, RPM 7.50%
Risk free rate, rRF 3.0%
Target capital structure from common stock 60%
Target capital structure from preferred stock 15%
Target capital structure from debt 25%
Calculate the cost of each capital component, that is, the after-tax cost of debt, the cost of preferred stock (including flotation costs), and the cost of equity (ignoring flotation costs). Use both the the CAPM method and the dividend growth approach to find the cost of equity.
Cost of debt:
B-T rd ×
(1 – T) = A-T rd
Cost of preferred stock (including flotation costs):
Dpf /
Net Ppf = rpf
Cost of common equity, dividend growth approach (ignoring flotation costs):
D1 /
P0 +
g =
rs
Cost of common equity, CAPM:
rRF + b × RPM = rs
Vandelay Industries will continue to use the same capital structure, what is the company's WACC?
wd 25.0%
wps 15.0%
ws 60.0%
100.0%
wd × A-T rd +
wpf × rpf +
ws × rs   
= WACC

Homework Answers

Answer #1

cost of debt (after tax) = B - T rd*(1 - t)

= 8%*(1 - 0.3)

= 5.6%

cost of preferred stock: = Dpf / Net Ppf

= 5 / 35

= 14.29%

cost of common equity = (D1 / P0) + g

= (2.5 / 50) + 5%

= 10%

Cost of common equity (CAPM) :

= 3% + 1.1(7.5%)

= 11.25%

WACC:

using the formula given above,

WACC = (0.25* 5.6) + (0.15 * 14.29) + (0.6*10)

= 1.4 + 2.14 + 6

= 9.54%

(NOTE : for calculating WACC cost of equity calculated under dividend discount model taken.if CAPM cost of equity taken answer would be different. please consider)

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
The stock of Gao Computing sells for $50, and last year's dividend was $3.13. Security analysts...
The stock of Gao Computing sells for $50, and last year's dividend was $3.13. Security analysts are projecting that the common dividend will grow at a rate of 7% a year. A flotation cost of 10% would be required to issue new common stock. Gao's preferred stock sells for $32.61, pays a dividend of $3.30 per share, and new preferred stock could be sold with a flotation cost of 8%. The firm has outstanding bonds with 20 years to maturity,...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project Cost Expected Rate of Return 1 $2,000 16.00% 2 3,000 15.00    3 5,000 13.75    4 2,000 12.50    The company estimates that it can issue debt at a rate of rd = 11%, and its tax rate is 25%. It can issue preferred stock that pays a constant dividend of $6.00 per year at $49.00 per share. Also, its common stock currently sells for $32.00...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project Cost Expected Rate of Return 1 $2,000 16.00% 2 3,000 15.00    3 5,000 13.75    4 2,000 12.50    The company estimates that it can issue debt at a rate of rd = 11%, and its tax rate is 25%. It can issue preferred stock that pays a constant dividend of $4.00 per year at $60.00 per share. Also, its common stock currently sells for $46.00...
Sunsun Corporation is considering four average-risk projects with the following costs and rates of return: Project...
Sunsun Corporation is considering four average-risk projects with the following costs and rates of return: Project Cost Expected Rate of Return 1 $2,000 16.00% 2 3,000 15.00    3 5,000 13.75    4 2,000 12.50    The company estimates that it can issue debt at a rate of rd = 9%, and its tax rate is 25%. It can issue preferred stock that pays a constant dividend of $5.00 per year at $48.00 per share. Also, its common stock currently sells for $38.00...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project Cost Expected Rate of Return 1 $2,000 16.00% 2 3,000 15.00 3 5,000 13.75 4 2,000 12.50 The company estimates that it can issue debt at a rate of rd = 11%, and its tax rate is 40%. It can issue preferred stock that pays a constant dividend of $5 per year at $40 per share. Also, its common stock currently sells for $30...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project Cost Expected Rate of Return 1 $2,000 16.00% 2 3,000 15.00    3 5,000 13.75    4 2,000 12.50    The company estimates that it can issue debt at a rate of rd = 9%, and its tax rate is 35%. It can issue preferred stock that pays a constant dividend of $4 per year at $41 per share. Also, its common stock currently sells for $30...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project Cost Expected Rate of Return 1 $2,000 16.00% 2 3,000 15.00 3 5,000 13.75 4 2,000 12.50 The company estimates that it can issue debt at a rate of rd = 9%, and its tax rate is 25%. It can issue preferred stock that pays a constant dividend of $5.00 per year at $50.00 per share. Also, its common stock currently sells for $33.00...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project Cost Expected Rate of Return 1 $2,000 16.00% 2 3,000 15.00    3 5,000 13.75    4 2,000 12.50    The company estimates that it can issue debt at a rate of rd = 11%, and its tax rate is 25%. It can issue preferred stock that pays a constant dividend of $4.00 per year at $47.00 per share. Also, its common stock currently sells for $33.00...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project Cost Expected Rate of Return 1 $2,000 16.00% 2 3,000 15.00 3 5,000 13.75 4 2,000 12.50 The company estimates that it can issue debt at a rate of rd = 10%, and its tax rate is 40%. It can issue preferred stock that pays a constant dividend of $6 per year at $60 per share. Also, its common stock currently sells for $38...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project...
Adamson Corporation is considering four average-risk projects with the following costs and rates of return: Project Cost Expected Rate of Return 1 $2,000 16.00% 2 3,000 15.00    3 5,000 13.75    4 2,000 12.50    The company estimates that it can issue debt at a rate of rd = 10%, and its tax rate is 30%. It can issue preferred stock that pays a constant dividend of $5 per year at $58 per share. Also, its common stock currently sells for $37...