Question

Wonderful Ltd currently has 1.2 million ordinary shares outstanding and the share has a beta of...

Wonderful Ltd currently has 1.2 million ordinary shares outstanding and the share has a beta of 2.2. It also has $10 million face value of bonds that have 5 years remaining to maturity and 8% coupon rate with semi-annual payments, and are priced to yield 13.65%. If Wonderful issues up to $2.5 million of new bonds, the bonds will be priced at par and have a yield of 13.65%; if it issues bonds beyond $2.5 million, the expected yield on the entire issuance will be 16%. Wonderful has learned that it can issue new ordinary shares at $10 a share. The current risk-free rate of interest is 3% and the expected market return is 10%. Wonderful's marginal tax rate is 30%. Compute the market value for both bond and equity.

If Wonderful intends to raise $7.5 million of new capital while maintaining the same debt-to-equity ratio as above, compute its weighted average cost of capital (WACC).

Can Wonderful Ltduse the WACC computed for all of its future investment projects? Why?

Homework Answers

Answer #1

Cost of equity (as per CAPM) = 3%+2.2*(10%-3%) = 18.40%

Market Value of equity = $10 /share * 1.2 million shares = $12 million

Semi annual coupon = $10 million * 8%/2 = $0.4 million

Semiannaul yield = 13.65%/2 =0.06825

Market value of bonds ($ million) = 0.4/0.06825*(1-1/1.06825^10)+10/1.06825^10 = 7.999688 million or $8 million

So, weight of Debt = 8/(8+12) = 40%

and weight of Equity = 12/(8+12) = 60%

Cost of Debt for the issuance = 16% (as the issue is above $2.5 million)

So, WACC = 40%*16%*(1-0.3) + 60%*18.40%

=15.52%

Wonderful Ltd cannot use the WACC computed for all of its future investment projects. Even if the company maintains a constant Debt: Equity ratio,  because

1) The project specific cost of debt may change.

2) The project may be more riskier so, the cost of equity has to be appropriately taken

3) The marginal tax rate may change.

  

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
Peace Waterfront Ltd currently has 1.2 million ordinary shares outstanding and the share has a beta...
Peace Waterfront Ltd currently has 1.2 million ordinary shares outstanding and the share has a beta of 2.2. It also has $10 million face value of bonds that have 5 years remaining to maturity and 8% coupon rate with semi-annual payments, and are priced to yield 13.65%. If Peace Waterfront issues up to $2.5 million of new bonds, the bonds will be priced at par and have a yield of 13.65%; if it issues bonds beyond $2.5 million, the expected...
Peace Waterfront Ltd currently has 1.2 million ordinary shares outstanding and the share has a beta...
Peace Waterfront Ltd currently has 1.2 million ordinary shares outstanding and the share has a beta of 2.2. It also has $10 million face value of bonds that have 5 years remaining to maturity and 8% coupon rate with semi-annual payments, and are priced to yield 13.65%. If Peace Waterfront issues up to $2.5 million of new bonds, the bonds will be priced at par and have a yield of 13.65%; if it issues bonds beyond $2.5 million, the expected...
Pearson Ltd is financed through the following sources:  Ordinary share: 100 million shares outstanding, with...
Pearson Ltd is financed through the following sources:  Ordinary share: 100 million shares outstanding, with current market price of one share at $2.2  Bank loan: $100 million borrowed from ANZ bank with an interest rate of 6%  Corporate bond: Pearson’s corporate bond is currently trading at 80% of its face value. The bonds pay coupons once per annum and have a total book value of $100 million. The current yield to maturity on the bond is 8%...
Pearson Ltd is financed through the following sources:  Ordinary share: 100 million shares outstanding, with...
Pearson Ltd is financed through the following sources:  Ordinary share: 100 million shares outstanding, with current market price of one share at $2.2  Bank loan: $100 million borrowed from ANZ bank with an interest rate of 6%  Corporate bond: Pearson’s corporate bond is currently trading at 80% of its face value. The bonds pay coupons once per annum and have a total book value of $100 million. The current yield to maturity on the bond is 8%...
Samsung currently has 5 million shares outstanding, trading at $24.97 and no debt. The stock's beta...
Samsung currently has 5 million shares outstanding, trading at $24.97 and no debt. The stock's beta is 1.2. T-Bills currently yield 0.5% and the expected return on the S&P 500 is 5%. The company is thinking of issuing 81 million of debt to repurchase its own stock. The yield to maturity on similar bonds issued by other companies is 5%. The average tax rate is 34%. Use CAPM What is the company's current WACC? Based on what happens to the...
Samsung currently has 5 million shares outstanding, trading at $24.97 and no debt. The stock's beta...
Samsung currently has 5 million shares outstanding, trading at $24.97 and no debt. The stock's beta is 1.2. T-Bills currently yield 0.5% and the expected return on the S&P 500 is 5%. The company is thinking of issuing 81 million of debt to repurchase its own stock. The yield to maturity on similar bonds issued by other companies is 5%. The average tax rate is 34%. What is the company's current WACC? Based on what happens to the value of...
Marshal Ltd currently has $250 million of market value debt outstanding. The 9 percent coupon bonds...
Marshal Ltd currently has $250 million of market value debt outstanding. The 9 percent coupon bonds (semiannual pay) have a maturity of 15 years and are currently priced at $877.07 per bond. The company also has an issue of 2 million perpetual preference shares outstanding with a market price of $27. The perpetual preference shares offer an annual dividend of $1.20. Imaginary also has 14 million shares of ordinary shares outstanding with a price of $20.00 per share. The company...
Q Ltd, an airplane parts manufacturer, currently has $25 million in outstanding debt and has 10...
Q Ltd, an airplane parts manufacturer, currently has $25 million in outstanding debt and has 10 million shares outstanding. The market value per share is $25. The company is currently rated A, its bonds have a yield to maturity of 10%, and the current beta of the stock is 1.06. The risk-free rate is 8% now, and the company’s tax is 40%. The risk premium for the equity is 5.5%. (a) What is the company’s current weighted average cost of...
Allen’s Authentic Automotive has 90,000 ordinary shares outstanding (with a beta of 1.13) which are currently...
Allen’s Authentic Automotive has 90,000 ordinary shares outstanding (with a beta of 1.13) which are currently selling at $72.00 per share. The rate of return required by ordinary shareholders is 12.00%. The firm also has 35,000, preference shares outstanding with a current market price of $54 a share. The preference shares have a book value of $100 each and have a rate of return of X.XXX% [last four digits of your student ID*] . There are currently 4,500 bonds outstanding...
Rumolt Motors has 7575 million shares outstanding with a share price of $ 60$60 per share....
Rumolt Motors has 7575 million shares outstanding with a share price of $ 60$60 per share. In​ addition, Rumolt has issued bonds with a total current market value of $ 4 comma 221$4,221 million. Suppose​ Rumolt's equity cost of capital is 10 %10%​, and its debt cost of capital is 7 %7%. a. What is​ Rumolt's pre-tax​ WACC? b. If​ Rumolt's corporate tax rate is 30 %30%​, what is its​ after-tax WACC?