What is a firm's weighted - average cost of capital if the stock has a beta of 1.25, Treasury bills yield 4%, and the market portfolio offers an expected return of 13%?
|
Cost of equity (re) = Risk free rate + beta (Market rate - risk free rate)
= 4% + 1.25 (13% - 4%)
= 4% + 11.25%
= 15.25%
Cost of debt (rd) = 8.5%
Cost of preferred stock (rp) = 8%
WACC = re * equity percentage + rd * debt percentage (1-tax rate) + rp* preferred stock percentage
Total value of equity and debt = Market value of equity + market value of debt + market value of preferred stock
= ($15 * 1000000) + $5000000 + $3000000
=$23000000 or $23m
Percentage of equity = $15 / $23 = 65.22%
Percentage of debt = $5 / $23 = 21.74%
Percentage of equity = $3 / $23 = 13.04%
Now, putting the values into WACC equation, we get,
WACC = (15.25% *65.22%) + (8.5%* 21.74%) *(1-30%) + (8% * 13.04%)
= 12.28%
Get Answers For Free
Most questions answered within 1 hours.