ANC Company is considering a few expansion projects that have been proposed by the Finance Manager. You are given the task to develop an estimate of the firm's cost of capital.
Given :
- Current outstanding bonds are trading at $1230 with 8% annual
payment and 20 years to maturity. The firm estimates the issuance
cost for new bonds would be $8 per bond.
- ANC's shares are currently trading at $68 per share. Its last dividend was $6 and dividends are expected to grow at a constant rate of 3% in the foreseeable future. Floatation cost is estimated at $2 per share.
- The current price of the firm's 12%, $100 par value, perpetual preferred share is $108
- The firm's target capital structure is 60% long term debt, 10% preferred share and 30% common share.
- The firm is in the 35% tax bracket.
cost of debt |
Using rate function in MS excel |
rate(nper,pmt,pv,fv,type) nper = 20 pmt = 80 fv = 1280-8 = 1272 fv =1000 type = 0 |
5.69% |
after tax cost of debt |
before tax cost of debt*(1-tax rate) |
5.69*(1-.35) |
3.6985 |
cost of common stock = preferred dividend/net proceeds |
6*(1.03)/(68-2) + growth |
12.36% |
|
cost of preferred stock |
preferred dividend/net proceeds |
12/108 |
11.11% |
WACC |
|||
source |
weight |
cost |
weight*cost |
debt |
0.6 |
3.6985 |
2.2191 |
preferred stocl |
0.1 |
11.11 |
1.111 |
common stock |
0.3 |
12.36 |
3.708 |
WACC in % |
sum of weight*cost |
7.04 |
Get Answers For Free
Most questions answered within 1 hours.