0% found this document useful (0 votes)
518 views9 pages

Calculate Weighted Average Cost of Capital

Uploaded by

Ahmed Mokhtar
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
518 views9 pages

Calculate Weighted Average Cost of Capital

Uploaded by

Ahmed Mokhtar
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd

Part 1: Final Review Questions

1. A firm has determined its optimal capital structure, which is composed of the following sources and
target market value proportions:

Debt: The firm can sell a 20-year, $1,000 par value, 9 percent bond for $980. A flotation cost of 2 percent of
the face value would be required in addition to the discount of $20.

Preferred Stock: The firm has determined it can issue preferred stock at $65 per share par value. The stock
will pay an $8.00 annual dividend. The cost of issuing and selling the stock is $3 per share.

Common Stock: The firm's common stock is currently selling for $40 per share. The dividend expected to be
paid at the end of the coming year is $5.07. Its dividend payments have been growing at a constant rate for
the last five years. Five years ago, the dividend was $3.45. It is expected that to sell, a new common stock
issue must be underpriced at $1 per share and the firm must pay $1 per share in flotation costs.
Additionally, the firm's marginal tax rate is 40 percent.

Calculate the firm's weighted average cost of capital assuming the firm has exhausted all retained earnings.

Answer:

Interest on debt = $1,000 × 9% = $90


Net proceeds = $1,000 - $20 - ($1,000 × 2%) = $960
Before-tax cost of debt = 9.45% (using financial calculator)
ri = 9.45% × (1-40%) = 5.67%

rp = $8 ÷ ($65 - $3) = 12.9%

Growth = (($5.07 - $3.45) ÷ $3.45) × 100 = 47% ÷ 5 years = 9.3913%


Net proceeds = $40 - 1 - 1 = $38
rn = ($5.07 ÷ $38) + 9.3913% = 22.73%

ra = (0.3) × ($5.67) + (0.05) × (12.9) + (0.65) × (22.73) = 16.20%

This study source was downloaded by 100000870282162 from [Link] on 05-24-2024 [Link] GMT -05:00

[Link]
2. A firm has determined its optimal capital structure which is composed of the following sources and
target market value proportions.

Debt: The firm can sell a 12-year, $1,000 par value, 7 percent bond for $960. A flotation cost of 2% of the
face value would be required in addition to the discount of $40.

Preferred Stock: The firm has determined it can issue preferred stock at $75 per share par value. The stock
will pay a $10 annual dividend. The cost of issuing and selling the stock is $3 per share.

Common Stock: A firm's common stock is currently selling for $18 per share. The dividend expected to be
paid at the end of the coming year is $1.74. Its dividend payments have been growing at a constant rate for
the last four years. Four years ago, the dividend was $1.50. It is expected that to sell, a new common stock
issue must be underpriced $1 per share in floatation costs. Additionally, the firm's marginal tax rate is 40
percent.

1. The firm's before-tax cost of debt is ________.

A) 7.8 percent
B) 10.6 percent
C) 11.2 percent
D) 12.7 percent

Answer: A

2. The firm's after-tax cost of debt is ________.


A) 3.25 percent
B) 4.67 percent
C) 8 percent
D) 8.13 percent

Answer: B

3. The firm's cost of preferred stock is ________.


A) 7.2 percent
B) 8.3 percent
C) 13.3 percent
D) 13.9 percent

Answer: D

This study source was downloaded by 100000870282162 from [Link] on 05-24-2024 [Link] GMT -05:00

[Link]
4. The firm's cost of a new issue of common stock is ________.
A) 7 percent
B) 9.08 percent
C) 14.2 percent
D) 13.4 percent

Answer: C

5. The firm's cost of retained earnings is ________.


A) 10.2 percent
B) 13.9 percent
C) 13.7 percent
D) 13.6 percent

Answer: C

6. The weighted average cost of capital up to the point when retained earnings are exhausted is ________.
A) 7.5 percent
B) 8.65 percent
C) 10.4 percent
D) 11.9 percent

Answer: D

7. If the target market proportion is reduced to 15 percent, what will be the revised weighted average cost
of capital?
A) 13.6 percent
B) 11.0 percent
C) 12.34 percent
D) 10.4 percent

Answer: C

This study source was downloaded by 100000870282162 from [Link] on 05-24-2024 [Link] GMT -05:00

[Link]
Part 2: End of Chapter Questions

1. Brigham Jewellery Corporation common stock has a beta (b) of 1.8, the risk-free rate is 5%, and the
market return is 16%.

a. Determine the risk premium on Brigham common stock.


b. Determine the required return that Brigham common stock should provide.
c. Determine Brigham’s cost of common stock equity using the CAPM

Answer:

Rs =RF+ [b (Rm -RF)]


Rs =5% + 1.8  (16% -5%)
Rs =5% + 19.8%
Rs = 24.8%

Where: Rs = Required Return on Stock


B = Stock’s Beta
Rm = Market Return
Rf = Risk-free Rate

a. Risk premium =19.8%


b. Rate of return =24.8%
c. Cost of common equity using the CAPM =24.8%

2. Smart Finance Corporation wishes to explore the effect on its cost of capital of the rate at which the
company pays taxes. The company wishes to maintain a capital structure of: 30% debt, 10% preferred
stock, and 60% common stock.
The cost of financing with equity is 12%, the cost of preferred stock financing is 7%, and the before-tax
cost of debt financing is 5%.
Calculate the weighted average cost of capital (WACC) given the tax rate is:
a. Tax rate 5.50%
b. Tax rate 5.40%

Answer:

[Link] = (0.30)(5%)(1 - 0.50) + (0.10)(7%) + (0.60)(12%)


WACC =0.75% + 0.7% +7.2%
WACC =8.65%

[Link] = (0.30)(5%)(1 - 0.40) + (0.10)(7%) + (0.60)(12%)


WACC =0.9% + 0.7% +7.2%
WACC =8.8%

This study source was downloaded by 100000870282162 from [Link] on 05-24-2024 [Link] GMT -05:00

[Link]
NOTE THAT: As the tax rate falls, the WACC increases due to the reduced tax-shield from the tax-
deductible interest on debt.

3. Edna Recording Studios, Inc., reported earnings available to common stock of $4,200,000 last year. From
those earnings, the company paid a dividend of $1.26 on each of its 1,000,000 common shares
outstanding. The capital structure of the company includes 40% debt, 10% preferred stock, and 50%
common stock. It is taxed at a rate of 40%.

a. If the market price of the common stock is $40 and dividends are expected to grow at a rate of 6%
per year for the foreseeable future, what is the company’s cost of retained earnings financing?

b. If underpricing and flotation costs on new shares of common stock amount to $7.00 per share, what
is the company’s cost of new common stock financing?

c. The company can issue $2.00 dividend preferred stock for a market price of $25.00 per share.
Flotation costs would amount to $3.00 per share. What is the cost of preferred stock financing?

d. The company can issue $1,000-par-value, 10% coupon, 5-year bonds that can be sold for $1,200
each. Flotation costs would amount to $25.00 per bond. Use the estimation formula to figure the
approximate cost of debt financing.

e. What is the WACC?

Answer:

a. Cost of retained earnings

$1.26(1  0.06) $1.34


rr   0.06   3.35%  6%  9.35%
$40.00 $40.00

b. Cost of new common stock

$1.26(1  0.06) $1.34


rs   0.06   4.06%  6%  10.06%
$40.00  $7.00 $33.00

c. Cost of preferred stock

$2.00 $2.00
rp    9.09%
$25.00  $3.00 $22.00

This study source was downloaded by 100000870282162 from [Link] on 05-24-2024 [Link] GMT -05:00

[Link]
d.

$1,000  $1,175
$100 
5 $65.00
rd    5.98%
$1,175  $1,000 $1,087.50
2

ri = 5.98%  (1 - 0.40) = 3.59%

e. WACC = (0.40)(3.59%) + (0.10)(9.09%) + (0.50)(9.35%)

WACC = 1.436 + 0.909 + 4.675

WACC = 7.02%

4. Peter Chan has just acquired three houses by obtaining three mortgage loans. They all mature in 15
years and can be repaid without penalty any time before maturity. The amounts owed and the annual
interest rate associated with each mortgage loan are given in the following table:

Mortgage Balance due Annual


loan interest rate

A $520,000 8%

B $92,000 12%

C $832,000 6%

Peter can also combine the total of his three loans (that is, $1,444,000) and create a consolidated loan
from his wife. His wife will charge a 6.8% annual interest rate for a period of 15 years. Should Peter do
nothing (leave the three individual loans as they are) or create a consolidated loan of $1,444,000?

Answer:

Rate Outstanding Loan Balance Weight WACC


[1] [2] [2] 1,444,000 = [1]  [3]
[3]

Loan A 8% $ 520,000 36.01% 2.88%

Loan B 12% $92,000 6.37% 0.76%

Loan C 6% $832,000 57.62% 3.46%

Total $1,444,000 7.10%

This study source was downloaded by 100000870282162 from [Link] on 05-24-2024 [Link] GMT -05:00

[Link]
Peter Chan should consolidate his three mortgage loans because their weighted cost is more than the
6.8% offered by his wife.

5. Lang Enterprises is interested in measuring its overall cost of capital. Current investigation has gathered
the following data.

The firm is in the 40% tax bracket.

Debt: The firm can raise debt by selling $1,000-par-value, 8% coupon interest rate, 20-year bonds on
which annual interest payments will be made. To sell the issue, an average discount of $30 per bond
would have to be given. The firm also must pay flotation costs of $30 per bond.

Preferred stock: The firm can sell 8% preferred stock at its $95-per-share par value. The cost of issuing
and selling the preferred stock is expected to be $5 per share. Preferred stock can be sold under these
terms.

Common stock: The firm’s common stock is currently selling for $90 per share. The firm expects to pay
cash dividends of $7 per share next year. The firm’s dividends have been growing at an annual rate of
6%, and this growth is expected to continue into the future. The stock must be underpriced by $7 per
share, and flotation costs are expected to amount to $5 per share. The firm can sell new common stock
under these terms.

Retained earnings: When measuring this cost, the firm does not concern itself with the tax bracket or
brokerage fees of owners. It expects to have available $100,000 of retained earnings in the coming year;
once these retained earnings are exhausted, the firm will use new common stock as the form of
common stock equity financing.

Source of capital Weight


Long-term debt 30%
Preferred stock 20%
Common stock equity 50%
Total 100%

a. Calculate the after-tax cost of debt.

b. Calculate the cost of preferred stock.

c. Calculate the cost of common stock.

d. Calculate the firm’s weighted average cost of capital

This study source was downloaded by 100000870282162 from [Link] on 05-24-2024 [Link] GMT -05:00

[Link]
Answer:

a. After-tax cost of debt

Approximate approach

($1,000  N d )
I
rd  n
( N d  $1,000)
2

($1,000  $940)
$80 
20 $80  $3
rd    8.56%
($940  $1,000) $970
2

ri = rd  (1 - t)

ri = 8.56%  (1 - 0.40)

ri = 5.14%

Calculator approach

N = 20, PV = $940, PMT = -$80, FV = -$1,000

Solve for I: 8.64%

After-tax cost of debt: 8.64% (1 -0.40) = 5.18%

b. Preferred stock:

Dp
rp 
Np
$7.60
rp   8.44%
$90

c. Retained earnings:

D1
rr  g
P0
= ($7.00 ÷ $90) + 0.06 = 0.0778 + 0.0600 = 0.1378 or 13.78%

This study source was downloaded by 100000870282162 from [Link] on 05-24-2024 [Link] GMT -05:00

[Link]
New common stock:

D1
rn  g
Nn
= [$7.00 ÷ ($90  $7  $5)] + 0.06
= [$7.00 ÷ $78] + 0.06 = 0.0897 + 0.0600 = 0.1497 or 14.97%

Target Cost of
Capital Capital Weighted
Type of Capital Structure % Source Cost

With retained earnings

Long-term debt 0.30 5.18% 1.55%

Preferred stock 0.20 8.44% 1.69%

Common stock equity 0.50 13.78% 6.89%

WACC = 10.13%

With new common stock

Long-term debt 0.30 5.18% 1.55%

Preferred stock 0.20 8.44% 1.69%

Common stock equity 0.50 14.97% 7.48%

WACC = 10.72%

This study source was downloaded by 100000870282162 from [Link] on 05-24-2024 [Link] GMT -05:00

[Link]
Powered by TCPDF ([Link])

Common questions

Powered by AI

A firm might prefer debt over equity due to the tax deductibility of interest, which reduces the effective cost of borrowing. The tax shield provided by interest payments lowers the firm's taxable income and therefore its tax liability. This makes debt a cheaper source of capital compared to equity financing, where dividends are paid from after-tax income and do not provide such a tax advantage. Consequently, firms might increase leverage to benefit from these tax savings, as seen in discussions of WACC where debt cost calculations include tax effects .

Underpricing new stock issues impacts the cost of equity by reducing proceeds from sales, effectively increasing the cost after accounting for necessary price reductions to attract buyers. This practice can significantly raise the cost of new equity, as the firm receives less than the current market value per share, coupled with any additional flotation costs. Consequently, it affects the firm's overall capital cost strategy since higher equity costs could shift preference towards alternative financing methods, such as debt, especially if the market's response necessitates repetitive underpricing for issuances .

Flotation costs decrease the net proceeds from selling preferred stock, thereby increasing the cost of preferred stock as the dividend must be considered over a lower amount of net proceeds. When calculating the cost, the dividend is divided by the net proceeds (face value minus flotation costs), resulting in a higher cost of preferred stock. For example, if preferred stock is issued with a $3 flotation cost per share at a $75 par value, the cost increases because the actual applicable proceeds are less than the par, affecting the preferred stock dividend yield calculation .

A firm may decide to issue new common stock instead of using retained earnings if it has exhausted its retained earnings or anticipates needing a substantial amount of capital that exceeds the available retained earnings. Additionally, flotation costs and any potential underpricing can make new equity costly, influencing the decision. The decision takes into account the cost comparison between using retained earnings, which typically don't incur such costs, and the additional expenses associated with new stock issuance such as flotation costs and potential effects on stock valuation .

The beta of a stock measures its volatility relative to the broader market and is a key factor in the CAPM formula to calculate the cost of common equity. A higher beta indicates higher risk and volatility, which leads to a greater risk premium and thus a higher cost of equity. In the CAPM formula, the required return on a stock is derived by adding the risk-free rate to the product of the stock's beta and the market risk premium, illustrating how beta impacts the risk adjustment to the expected return .

Market value proportions ensure the WACC accurately reflects the firm's current capital structure based on market conditions rather than book values. This approach adjusts for changes in market prices and investor sentiment, providing a true cost of capital by weighing each component—debt, preferred stock, and equity—according to its market value. As market values can fluctuate significantly, using them in WACC calculations aligns the cost of capital with the firm's actual financing situation, reflecting a dynamic, market-driven valuation .

The flotation cost reduces the net proceeds available from a bond issuance, which effectively increases the cost of debt for the firm. For instance, if a firm issues a bond at a $1,000 par value but receives only $960 after accounting for a $20 discount and a 2% flotation cost, the before-tax cost of debt would be computed based on these net proceeds instead of the face value, leading to a higher effective interest rate. In the example, the before-tax cost of debt increased to 9.45% due to these deductions, affecting the after-tax cost of debt calculation .

A firm might consolidate loans to simplify its debt structure and potentially achieve a lower overall interest rate, thus reducing the weighted cost of capital (WACC). By consolidating loans, a firm replaces multiple interest rates with a single, often lower rate—especially if secured privately or through advantageous arrangements—which can reduce the firm's overall interest obligations. This strategy was demonstrated where consolidating higher-interest loans into a lower 6.8% rate reduced the collective interest expense, subsequently lowering the WACC and freeing resources for other capital expenditures .

As a firm's tax rate increases, its WACC tends to decrease because the tax shield on debt becomes more significant, reducing the effective cost of debt. Conversely, a lower tax rate decreases the tax shield, thereby increasing the WACC since the savings from tax deductions on debt interest are reduced. For example, in a WACC calculation where the tax rate was adjusted from 40% to 50%, the increased tax rate lowered the WACC due to the amplified tax shield effect .

The growth rate of dividends directly influences the cost of common equity as it is a critical component in valuation models like the Gordon Growth Model. A higher growth rate implies an increased expectation for future dividends, which elevates the present value of the stock's dividends, thus driving up the cost of equity. For example, a firm with a steady dividend growth rate calculates its cost of equity by adding this growth rate to the dividend yield—a higher growth rate results in a higher cost of equity .

You might also like