Question

The simplified balance sheet for the Dutch manufacturer Rensselaer Felt (figures in € thousands) is as...

The simplified balance sheet for the Dutch manufacturer Rensselaer Felt (figures in € thousands) is as follows:

Cash and marketable securities 3,500 Short-term debt 77,600
Accounts receivable 122,000 Accounts payable 64,000
Inventory 127,000 Current liabilities 141,600
Current assets 252,500
Property, plant, and equipment 214,000 Long-term debt 210,600
Deferred taxes 47,000
Other assets 87,000 Shareholders' equity 248,300
Total 600,500 Total 600,500


The debt has just been refinanced at an interest rate of 8.50% (short term) and 10.50% (long term). The expected rate of return on the company's shares is 17.50%. There are 7.66 million shares outstanding, and the shares are trading at €36. The tax rate is 25%.

Calculate this company's weighed-average cost of capital. (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.)

Homework Answers

Answer #1

Short term debt = 77,600
Long term debt = 210,600
Shareholder's equity = Number of shares * share price
= 7,660,000 * 36 = 275,760 (in thousand)

Total = 77,600 + 210,600 + 275,760 = $563,960

WACC = (Cost of short term debt * (1 - tax rate) * weight of short term debt) + (Cost of long term debt * (1 - tax rate) * weight of long term debt) + (cost of equity * weight of equity)
= (8.50% * (1 - 0.25) * (77,600 / 563,960)) + (10.50% * (1 - 0.25) * (210,600 / 563,960)) + (17.50% * (275,760 / 563,960))
= 0.8772% + 2.9408% + 8.5570%
= 12.37%

WACC = 12.37%

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 simplified balance sheet for the Dutch manufacturer Rensselaer Felt (figures in € thousands) is as...
The simplified balance sheet for the Dutch manufacturer Rensselaer Felt (figures in € thousands) is as follows: Cash and marketable securities € 2,800 Short-term debt € 76,900 Accounts receivable 121,300 Accounts payable 63,300 Inventory 126,300 Current liabilities € 140,200 Current assets € 250,400 Property, plant, and equipment 213,300 Long-term debt 209,900 Deferred taxes 46,300 Other assets 87,700 Shareholders' equity 247,600 Total € 597,700 Total € 597,700 The debt has just been refinanced at an interest rate of 6.75% (short term)...
The simplified balance sheet for the Dutch manufacturer Rensselaer Felt (figures in € thousands) is as...
The simplified balance sheet for the Dutch manufacturer Rensselaer Felt (figures in € thousands) is as follows: Cash and marketable securities € 2,300 Short-term debt € 76,400 Accounts receivable 120,800 Accounts payable 62,800 Inventory 125,800 Current liabilities € 139,200 Current assets € 248,900 Property, plant, and equipment 212,800 Long-term debt 209,400 Deferred taxes 45,800 Other assets 88,200 Shareholders' equity 247,100 Total € 595,700 Total € 595,700 The debt has an interest rate of 4.00% (short term) and 6.00% (long term)....
The Paulson Company's year-end balance sheet is shown below. Its cost of common equity is 18%,...
The Paulson Company's year-end balance sheet is shown below. Its cost of common equity is 18%, its before-tax cost of debt is 11%, and its marginal tax rate is 25%. Assume that the firm's long-term debt sells at par value. The firm’s total debt, which is the sum of the company’s short-term debt and long-term debt, equals $1,154. The firm has 576 shares of common stock outstanding that sell for $4.00 per share. Assets Cash $ 120 Accounts receivable 240...
Here is a simplified balance sheet for Locust Farming: Locust Farming Balance Sheet ($ in millions)...
Here is a simplified balance sheet for Locust Farming: Locust Farming Balance Sheet ($ in millions) Current assets $ 42,541 Current liabilities $ 29,738 Long-term assets 46,866 Long-term debt 27,769 Other liabilities 14,351 Equity 17,549 Total $ 89,407 Total $ 89,407 Locust has 662 million shares outstanding with a market price of $100 a share. a. Calculate the company’s market value added. (Enter your answers in millions.) Market Value? Market Value added? b. Calculate the market-to-book ratio. (Round your answer...
Here is a simplified balance sheet for Locust Farming: Locust Farming Balance Sheet ($ in millions)...
Here is a simplified balance sheet for Locust Farming: Locust Farming Balance Sheet ($ in millions) Current assets $ 42,539 Current liabilities $ 29,740 Long-term assets 46,862 Long-term debt 27,767 Other liabilities 14,347 Equity 17,547 Total $ 89,401 Total $ 89,401 Locust has 660 million shares outstanding with a market price of $98 a share. a. Calculate the company’s market value added. (Enter your answers in millions.) b. Calculate the market-to-book ratio. (Round your answer to 2 decimal places.) c....
Here is a simplified balance sheet for Locust Farming: Locust Farming Balance Sheet ($ in millions)...
Here is a simplified balance sheet for Locust Farming: Locust Farming Balance Sheet ($ in millions) Current assets $ 42,536 Current liabilities $ 29,743 Long-term assets 46,856 Long-term debt 27,764 Other liabilities 14,341 Equity 17,544 Total $ 89,392 Total $ 89,392 Locust has 657 million shares outstanding with a market price of $95 a share. a. Calculate the company’s market value added. (Enter your answers in millions.) b. Calculate the market-to-book ratio. (Round your answer to 2 decimal places.) c....
The Paulson Company's year-end balance sheet is shown below. Its cost of common equity is 17%,...
The Paulson Company's year-end balance sheet is shown below. Its cost of common equity is 17%, its before-tax cost of debt is 8%, and its marginal tax rate is 25%. Assume that the firm's long-term debt sells at par value. The firm’s total debt, which is the sum of the company’s short-term debt and long-term debt, equals $1,182. The firm has 576 shares of common stock outstanding that sell for $4.00 per share. Assets Liabilities And Equity Cash $ 120...
The Paulson Company's year-end balance sheet is shown below. Its cost of common equity is 15%,...
The Paulson Company's year-end balance sheet is shown below. Its cost of common equity is 15%, its before-tax cost of debt is 10%, and its marginal tax rate is 40%. Assume that the firm's long-term debt sells at par value. The firm’s total debt, which is the sum of the company’s short-term debt and long-term debt, equals $1,193. The firm has 576 shares of common stock outstanding that sell for $4.00 per share. Assets Liabilities And Equity Cash $ 120...
The Paulson Company's year-end balance sheet is shown below. Its cost of common equity is 17%,...
The Paulson Company's year-end balance sheet is shown below. Its cost of common equity is 17%, its before-tax cost of debt is 10%, and its marginal tax rate is 25%. Assume that the firm's long-term debt sells at par value. The firm’s total debt, which is the sum of the company’s short-term debt and long-term debt, equals $1,095. The firm has 576 shares of common stock outstanding that sell for $4.00 per share. Assets Liabilities And Equity Cash $ 120...
The Pawlson Company's year-end balance sheet is shown below. Its cost of common equity is 16%,...
The Pawlson Company's year-end balance sheet is shown below. Its cost of common equity is 16%, its before-tax cost of debt is 12%, and its marginal tax rate is 40%. Assume that the firm's long-term debt sells at par value. The firm’s total debt, which is the sum of the company’s short-term debt and long-term debt, equals $1,147. The firm has 576 shares of common stock outstanding that sell for $4.00 per share. Assets Liabilities And Equity Cash $ 120...