Chapter 11 The cost of capital PROBLEMS 1. WACC • Eric has another get-rich-quick idea, but needs funding to support it. He chooses an all-debt funding scenario. Eric will borrow $5,000 from Wendy, who will charge him 5% on the loan. He will also borrow $2,500 from Bebe, who will charge 8% on the loan, and $1,000 from Shelly, who will charge 16% on the loan. What is the weighted average cost of capital for Eric? 8-2 © 2013 Pearson Education, Inc. All rights reserved. 1. WACC - answer • Total funds borrowed = $5,000 + $2,500 + $1,000 = $8,500 • WACC = ($5,000/$8,500) X 0.05 + ($2,500/$8,500) X 0.08 + ($1,000/$8,500) X 0.16 • WACC = 0.5882 X 0.05 + 0.2941 X 0.08 + 0.1176 X 0.16 • WACC = 0.0294 + 0.0235 + 0.0188 = 0.0717 or 7.17% 8-3 © 2013 Pearson Education, Inc. All rights reserved. 2. WACC • Grey’s Pharmaceuticals has a new project that will require funding of $6 million. The company has decided to pursue an all-debt scenario. Grey’s has made an agreement with four lenders for the needed financing. These lenders will advance the following amounts and interest rates: • What is the weighted average cost of capital for the $6,000,000? 8-4 © 2013 Pearson Education, Inc. All rights reserved. 2. WACC - answer • WACC = ($2.5/$6) X 0.13 + ($1.3/$6) X 0.10 + ($1.5/$6) X 0.06 + ($0.7/$6) X 0.08 • WACC = 0.4167 X 0.13 + 0.2167 X 0.10 + 0.25 X 0.06 + 0.11667 X 0.08 • WACC = 0.05417 + 0.02167 + 0.015 + 0.00933 =0.10017 = 10.017% 8-5 © 2013 Pearson Education, Inc. All rights reserved. 3. Cost of preferred stock • Jerry is raising funds for his company by selling preferred stock. The preferred stock has a par value of $120 and a dividend rate of 6%. The stock is selling for $90 in the market. What is the cost of preferred stock for Jerry? 8-6 © 2013 Pearson Education, Inc. All rights reserved. 3. Cost of preferred stock - anwer • The dividend is $120 X 0.06 = $7.20 • And with a price of $80, the cost of preferred stock is $7.20/$90 = 0.08 or 8% 8-7 © 2013 Pearson Education, Inc. All rights reserved. 4. Cost of equity: SML • Stan is expanding his business and will sell common stock for the needed funds. If the current risk-free rate is 4% and the expected market return is 12%, what is the cost of equity for Stan if the beta of the stock is a. b. c. d. 8-8 0.75? 0.90? 1.05? 1.20? © 2013 Pearson Education, Inc. All rights reserved. 4. Cost of equity: SML - answer a. Using the security market line we have, E(ri) = rf + βi (E(rm) – rf) Cost of Equity = E(ri) = 0.04 + 0.75 (0.12 – 0.04) Cost of Equity = 0.04 + 0.75 (0.08) = 0.04 + 0.06 = 0.10 or 10% b. Using the security market line we have, E(ri) = rf + βi (E(rm) – rf) Cost of Equity = E(ri) = 0.04 + 0.90 (0.12 – 0.04) Cost of Equity = 0.04 + 0.90 (0.08) = 0.04 + 0.072 = 0.112 or 11.2% c. Using the security market line we have, E(ri) = rf + βi (E(rm) – rf) Cost of Equity = E(ri) = 0.04 + 1.05 (0.12 – 0.04) Cost of Equity = 0.04 + 1.05 (0.08) = 0.04 + 0.084 = 0.124 or 12.4% d. Using the security market line we have, E(ri) = rf + βi (E(rm) – rf) Cost of Equity = E(ri) = 0.04 + 1.20 (0.12 – 0.04) Cost of Equity = 0.04 + 1.20 (0.08) = 0.04 + 0.096 = 0.136 or 13.6% 8-9 © 2013 Pearson Education, Inc. All rights reserved. 5. Book value versus market value components Compare Trout Inc. with Salmon Enterprises using the balance sheet of Trout and the market data of Salmon for the weights in the weighted average cost of capital. Trout Inc. Current Assets: $2,000,000 Current Liabilities: $1,000,000 Long-term Assets:$7,000,000 Long-Term Liabilities: $5,000,000 Total Assets $9,000,000 Owner’s Equity: $3,000,000 Salmon Enterprises Bonds Outstanding 3,000 selling at $980 Common Stock Outstanding 260,000 selling at $23.40 If the after-tax cost of debt is 8% for both companies and the cost of equity is 12% which company has the highest WACC? 8-10 © 2013 Pearson Education, Inc. All rights reserved. 5. Book value versus market value components - answer Trout Inc. Component Weights: Debt = $5,000,000) / $8,000,000 = 0.625 Equity = $3,000,000 / $8,000,000 = 0.375 Salmon Enterprises Component Weights: Market Value of Debt = $980 × 3,000 = $2,940,000 Market Value of Equity = $23.40 × 260,000 = $6,084,000 Debt Component = $2,940,000 / ($2,940,000 + $6,084,000) = 0.3258 Equity Component = $6,084,000 / ($2,940,000 + $6,084,000) = 0.6742 WACC for Trout = 0.625 × 8% + 0.375 × 12% = 9.5% WACC for Salmont = 0.3258 × 8% + 0.6742 × 12% = 10.6968% 8-11 © 2013 Pearson Education, Inc. All rights reserved. 6. Adjusted WACC Clark Explorers Inc., an engineering firm has the following capital structure: Using market value and book value (separately, of course), find the adjusted WACC for Clark Explorers at the following tax rates: a. 35% b. 25% c. 15% d. 5% 8-12 © 2013 Pearson Education, Inc. All rights reserved. 6. Adjusted WACC - answer Market Value Component weights are: Equity Market Value = $30 × 120,000 = $3,600,000 Preferred Stock Market Value = $110 × 10,000 = $1,100,000 Debt Market Value = $955 × 6,000 = $5,730,000 Total Market Value = $3,600,000 + $1,100,000 + $5,730,000 = $10,430,000 Equity Market Percent = $3,600,000 / $10,430,000 = 0.3452 Preferred Stock Market Percent = $1,100,000 / $10,430,000 = 0.1055 Debt Market Percent = $5,730,000 / $10,430,000 = 0.0.5494 Total Book Value =$3,000,000 + $1,000,000 + $6,000,000 = $10,000,000 Equity Book Percent = $3,000,000 / $10,000,000 = 0.30 Preferred Book Market Percent = $1,000,000 / $10,000,000 = 0.10 Debt Book Percent = $6,000,000 / $10,000,000 = 0.60 8-13 © 2013 Pearson Education, Inc. All rights reserved. 6. Adjusted WACC - answer a. Adjusted WACC, market value = 0.3452 × 15% + 0.1055 × 12% + 0.5494 × 9% × (1 – 0.35) = 5.1774% + 1.2656% + 3.2139% = 9.6568% Adjusted WACC, book value = 0.30 × 15% + 0.10 × 12% + 0.60 × 9% × (1 – 0.35) = 4.5% + 1.2% + 3.51% = 9.21% b. Adjusted WACC, market value = 0.3452 × 15% + 0.1055 × 12% + 0.5494 × 9% × (1 – 0.25) = 5.1774% + 1.2656% + 3.7083% = 10.1512% Adjusted WACC, book value = 0.30 × 15% + 0.10 × 12% + 0.60 × 9% × (1 – 0.25) = 4.5% + 1.2% + 4.05% = 9.75% 8-14 © 2013 Pearson Education, Inc. All rights reserved. 6. Adjusted WACC - answer c. Adjusted WACC, market value = 0.3452 × 15% + 0.1055 × 12% + 0.5494 × 9% × (1 – 0.15) = 5.1774% + 1.2656% + 4.2027% = 10.6457% Adjusted WACC, book value = 0.30 × 15% + 0.10 × 12% + 0.60 × 9% × (1 – 0.15) = 4.5% + 1.2% + 4.59% = 10.29% d. Adjusted WACC, market value = 0.3452 × 15% + 0.1055 × 12% + 0.5494 × 9% × (1 – 0.05) = 5.1774% + 1.2656% + 4.6972% = 11.1401% Adjusted WACC, book value = 0.30 × 15% + 0.10 × 12% + 0.60 × 9% × (1 – 0.05) = 4.5% + 1.2% + 5.13% = 10.83% 8-15 © 2013 Pearson Education, Inc. All rights reserved.
© Copyright 2024