Question

Kido Corp. currently has 35 million common stocks each trading at $24. Moreover, it has 1...

Kido Corp. currently has 35 million common stocks each trading at $24. Moreover, it has 1 million, 2.947%

coupon, 10 year bonds ($1000 par) each trading at 84. Interest is paid annually. The management wants to

change the firm’s capital structure by either changing the debt-to-equity ratio to:

(i) 0.43 by selling more stocks and paying off debt or

(ii) 2.33 by issuing more debt and do stock repurchase

More Information:

Current beta is 1.5

The risk free rate is 2.5%

Market risk premium is 10%.

Corporate tax rate is 40%.

The current cost of debt (before tax) is 5%.

If the debt-to-equity ratio changes to 0.43, the cost of debt (before tax) will be 3%.

If the debt-to-equity ratio is 2.33, the cost of debt (before tax) will be 8%.

Find the following:

a) What is the firm’s WACC at current debt-to-equity ratio?

b) What is the firm’s WACC using debt-to-equity ratio of 0.43?

c) What is the firm’s WACC using debt-to-equity ratio of 2.33?

d) What is the optimal capital structure and why?

Homework Answers

Answer #1

Part (a)

D = P x N = 84% x 1,000 x 1 million = 840 million

E = P x N = 24 x 35 million = 840 million

Wd = Proportion of debt in capital structure = D / (D + E) = 840 / (840 + 840) = 0.5

We = 1 - Wd = 1 - 0.5 = 0.5

Kd = 5%; Tax rate, T = 40%; Ke = Rf + beta x Rmp = 2.5% + 1.5 x 10% = 17.5%

Hence, the firm’s WACC at current debt-to-equity ratio = Wd x Kd x (1 - T) + We x Ke = 0.5 x 5% x (1 - 40%) + 0.5 x 17.5% = 10.25%

Part (b)

D/E0 = Earlier debt to equity ratio = 840 / 840 = 1

D/E1 = Debt to equity ratio now = 0.43

Unlevered beta = Bu = Levered beta / [1 + D/E0 x (1 - T)] = 1.5 / [1 + 1 x (1 - 40%)] = 0.9375

Levered beta = Unlevered beta x [1 +  D/E1 x (1 - T)] = 0.9375 x [1 + 0.43 x (1 - 40%)] = 1.1794

Ke = Rf + beta x Rmp = 2.5% + 1.1794 x 10% = 14.29%

Kd = 3%

Wd = D / (D + E) = 0.43 / (0.43 + 1) = 0.3007

We = 1 - Wd = 1 - 0.3007 = 0.6993

Hence, WACC = = Wd x Kd x (1 - T) + We x Ke = 0.3007 x 3% x (1 - 40%) + 0.6993 x 14.29% = 10.54%

Part (c)

D/E0 = Earlier debt to equity ratio = 840 / 840 = 1

D/E2 = Debt to equity ratio now = 2.33

Unlevered beta = Bu = Levered beta / [1 + D/E0 x (1 - T)] = 1.5 / [1 + 1 x (1 - 40%)] = 0.9375

Levered beta = Unlevered beta x [1 +  D/E2 x (1 - T)] = 0.9375 x [1 + 2.33 x (1 - 40%)] = 2.2481

Ke = Rf + beta x Rmp = 2.5% + 2.2481 x 10% = 24.98%

Kd = 8%

Wd = D / (D + E) = 2.33 / (2.33 + 1) = 0.6997

We = 1 - Wd = 1 - 0.6997 = 0.3003

Hence, WACC = = Wd x Kd x (1 - T) + We x Ke = 0.6997 x 8% x (1 - 40%) + 0.3003 x 24.98% = 10.86%

Part (d)

WACC was least in part (a) i.e. under the current capital structure (D/E = 1). Hence the optimal capital structure is the current (existing) capital structure of debt / equity ratio of 1

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
A firm has a debt to equity ratio of 2/3. Its cost of equity is 15.2%,...
A firm has a debt to equity ratio of 2/3. Its cost of equity is 15.2%, cost of debt is 4%, and tax rate is 35%. Assume that the risk-free rate is 4%, and market risk premium is 8%. Suppose the firm repurchases stock and finances the repurchase with debt, causing its debt to equity ratio to change to 3/2: What is the firm’s WACC before and after the change in capital structure? Compute the firm’s new equity beta and...
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...
TVA currently has a debt-equity ratio of 0.2 and an average tax rate of 34%. Using...
TVA currently has a debt-equity ratio of 0.2 and an average tax rate of 34%. Using the CAPM, the firm estimates that its current equity ß is 1 and its current debt ß is 0.2857. The risk-free rate is 2% and the expected equity market risk premium (MRP) is 7%. The firm is considering a new capital structure with a debt-equity ratio of 0.9. Any proceeds from issuing new debt will be used to repurchase shares. An investment bank has...
Shares in Lex plc are currently trading at £5.80 per share with an equity beta of...
Shares in Lex plc are currently trading at £5.80 per share with an equity beta of 1.32. The current equity market premium and the risk-free rate of return are 6% and 1.35% respectively. In the last financial year Lex reported earnings before interest and tax (EBIT) of £240m and an interest cover ratio of 3.2. Lex’s outstanding debt finance totals £1200m The current capital structure of Lex comprises 45% debt and 55% equity. The corporate tax rate is 20.5% Required:...
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...
A firm has 14 million shares of common stock outstanding with a beta of 1.15 and...
A firm has 14 million shares of common stock outstanding with a beta of 1.15 and a market price of $42 a share. The 10 percent semiannual bonds are selling at 91 percent of par/face value. There are 220,000 bonds outstanding that mature in 17 years. The market risk premium is 6.75 percent, T-bills are yielding 3.5 percent, and the firm's tax rate is 32 percent. 1. What is the firms cost of Equity? by using CAPM 2. What is...
Newcastle Inc. currently has no debt, annual earnings before interest and taxes of $76 million and...
Newcastle Inc. currently has no debt, annual earnings before interest and taxes of $76 million and an average tax rate of 34%. Net income is expected to stay constant forever. The firm pays out 100% of net income as dividends. Using the CAPM, the firm estimates that its cost of equity is 13%. The risk-free rate is 2% and the expected equity market risk premium is 7%. There are 8 million shares outstanding. The firm is considering issuing bonds worth...
1. A firm has a $400 million market capitalization and $250 million in debt. It also...
1. A firm has a $400 million market capitalization and $250 million in debt. It also has $100 million in cash and short-term investments on the balance sheet. The yield to maturity on its debt is 4%, the corporate tax rate is 35%, and the required return on its equity is 14%. What is this firm’s WACC? 2. A firm’s WACC is 19%, its required return on equity is 23%, and its after-tax cost of debt (i.e., effective cost after...
Understanding the optimal capital structure Review this situation: Transworld Consortium Corp. is trying to identify its...
Understanding the optimal capital structure Review this situation: Transworld Consortium Corp. is trying to identify its optimal capital structure. Transworld Consortium Corp. has gathered the following financial information to help with the analysis. Debt Ratio Equity Ratio EPS DPS Stock Price 30% 70% 1.25 0.55 36.25 40% 60% 1.40 0.60 37.75 50% 50% 1.60 0.65 39.50 60% 40% 1.85 0.75 38.75 70% 30% 1.75 0.70 38.25 1) Which capital structure shown in the preceding table is Transworld Consortium Corp.’s optimal...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT