Concept explainers
CALCULATING THE WACC Here is the condensed 2019 balance sheet for Skye Computer Company (in thousands of dollars):
Skye’s earnings per share last year were $3.20. The common stock sells for $55.00. last year’s dividend (D0) was $2.10, and a flotation cost of 10% would be required to sell new common stock. Security analysts are projecting that the common dividend will grow at an annual rate of 9%. Skye’s
- a. Calculate the cost of each capital component, that is, the after-tax cost of debt, the cost of preferred stock, the
cost of equity fromretained earnings , and the cost of newly issued common stock. Use the DCF method to find the cost of common equity. - b. Now calculate the cost of common equity from retained earnings, using the
CAPM method. - c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between r1 and rs as determined by the DCF method, and add that differential to the CAPM value for rs.)
- d. If Skye continues to use the same market-value capital structure, what is the firm’s WACC assuming that (1) it uses only retained earnings for equity and (2) if it expands so rapidly that it must issue new common stock?
a.
To Determine: The after-tax cost of debt, cost of preferred stock, cost of common equity from retained earnings and cost of common equity from new common stock of Company SC.
Introduction: WACC is abbreviated as weighted average cost of capital, is a equation that computes the average rate of return that an organization requires to acquire to repay its security holders or investors. This computation is utilized to determine if a project is beneficial or in the event that it just repays the expense of subsidizing the project.
Answer to Problem 21SP
The after-tax cost of debt is 7.50%, cost of preferred stock is 11%, cost of common equity from retained earnings is 13.16% and cost of common equity from new common stock is 13.62%.
Explanation of Solution
Determine the after-tax cost of debt
Therefore the after-tax cost of debt is 7.50%.
Determine the cost of preferred stock
Therefore the cost of preferred stock is 11%.
Determine the cost of common equity from retained earnings
Here,
D0 - Current dividend
g - Growth rate
P0 - Current price of bond
Therefore the cost of common equity from retained earnings is 13.16%.
Determine the cost of common equity from new common stock based on DCF
Here,
D0 - Current dividend
g - Growth rate
P0 - Current price of bond
F - Flotation cost
Therefore the cost of common equity from new common stock based on DCF is 13.62%.
b.
To Determine: The cost of common equity from retained earnings of Company SC utilising CAPM method.
Answer to Problem 21SP
The cost of common equity from retained earnings of Company SC utilising CAPM method is 13.58%.
Explanation of Solution
Determine the cost of common equity from retained earnings using CAPM
Here,
rF - Risk free rate
rM - Market risk premium
B - Beta of stock
Therefore the cost of common equity from retained earnings using CAPM is 13.58%.
c.
To Determine: The cost of new common equity based on CAPM.
Answer to Problem 21SP
The cost of new common equity based on CAPM is 14.04%.
Explanation of Solution
Determine the difference between the cost of common equity from retained earnings and cost of common equity from new common stock
Therefore the difference between the cost of common equity from retained earnings and cost of common equity from new common stock is 0.46%
Determine the cost of new common equity based on CAPM
Therefore the cost of new common equity based on CAPM is 14.04%.
d.
To Determine: The WACC if the firm utilises only retained earnings for equity and if the firm expands rapidly in order to issue new common stock.
Answer to Problem 21SP
The WACC if the firm uses only retained earnings for equity and if the firm expands rapidly in order to issue new common stock
Explanation of Solution
Determine the market value of preferred stock
Therefore the market value of preferred stock is $300
Determine the market value of debt
Therefore the market value of debt is $1,200
Determine the market value of common stock
Therefore the market value of common stock is $2,750
Determine the total market value
Therefore the total market value is $4,250
Determine the weight of preferred stock
Therefore the weight of preferred stock is 7.06%
Determine the weight of debt
Therefore the weight of debt is 28.24%
Determine the weight of common stock
Therefore the weight of common stock is 64.71%
Determine the WACC if the firm uses only retained earnings for equity
For the rate of common stock, the average of old and new common stock values are considered.
Here,
wd - Weight of debt
rd - Rate of debt
T - Tax rate
wp - Weight of preferred stock
rp - Rate of preferred stock
we - Weight of common stock
re - Rate of common stock
Therefore the WACC if the firm uses only retained earnings for equity is 11.55%.
Determine the WACC if the firm expands rapidly in order to issue new common stock.
For the rate of common stock, the average of cost of new common equity based on CAPM and the cost of new common equity based on DCF values are considered.
Therefore the WACC if the firm expands rapidly in order to issue new common stock is 11.84%.
Want to see more full solutions like this?
Chapter 10 Solutions
Fundamentals Of Financial Management, Concise Edition (mindtap Course List)
- An investor estimates that next year’s sales for Dursley’s Hotels, Inc. should amount to about $100 million. The company has five million shares outstanding, generates a net profit margin of about 10%, and has a payout ratio of 50%. All figures are expected to hold for next year. Given this information, compute the following. .Estimated net earnings for next year Next year’s dividends per share The expected price of the stock (assuming the P/E ratio is 24.5 times earnings)arrow_forwardThe Dell Corporation has reported the BV of common equity of $10 billion at the end of 2020, with 400 million shares outstanding. The required rate of return is 5%. The company trades in the stock market for $30. calculate the price-to-book ratio.arrow_forwardCompany BestWare is expected to pay a dividend of $5.14 next year, and the company's stock is currently selling at $59.88. The company's WACC is 12.15%. What's the company's capital gains yield?arrow_forward
- Universal Forest’s current stock price is $64.00 and it is likely to pay a $0.47 dividend next year. Since analysts estimate Universal Forest will have a growth rate of 13.6 percent, what is its required return? (Round your answer to 2 decimal places.)arrow_forwardAt the end of the year 2020 Brown Bear Corporation paid dividends $3.39 per share. The company projects the following annual growth rates in dividends: Year Growth Rate 2021 13% 2022 13% 2023 13% 2024 11% 2025 6% 2026 4% From year 2027 onward growth in dividends is expected to remain constant at 3% per year. The required rate of return for this stock is 12.16%. Calculate the economic value of the stock now (end of the Year 2020).arrow_forwardThe stock of Nogro Corporation is currently selling for $29 per share. Earnings per share in the coming year are expected to be $3.90. The company has a policy of paying out 50% of its earnings each year in dividends. The rest is retained and invested in projects that earn a 21% rate of return per year. This situation is expected to continue indefinitely. a. Assuming the current market price of the stock reflects its intrinsic value as computed using the constant-growth DDM, what rate of return do Nogro's investors require (round to 2 decimal places)? Rate of Return ?% b. By how much does its value exceed what it would be if all earnings were paid as dividends and nothing were reinvested (round to 2 decimal places)? PVGO $?arrow_forward
- At the end of the year 2020 Brown Bear Corporation paid dividends $3.58 per share. The company projects the following annual growth rates in dividends: Year Growth Rate 2021 13% 2022 13% 2023 13% 2024 11% 2025 8% 2026 4% From year 2027 onward growth in dividends is expected to remain constant at 3% per year. The required rate of return for this stock is 12.06%. Calculate the economic value of the stock now (end of the Year 2020). Your Answer:arrow_forwardConsider that the BIC company share paid a 3 usd annual dividend in 2020.Dividends are expected to grow at a steady 7 percent in 2022. The market expects a 14 percent return from the company. What is the current price of one share of the stock?arrow_forwardYou are trying to value KGN share today (End of 2020). Assume the current price of the share in the stock market is $17.99. Assume that the total dividend paid by KGN in the 2020 year were paid as a lump sum (at once) today. You also estimate that for the next two years dividends will grow respectively at 50% and 25% per year. After this (starting in time 3) you estimate dividends will grow at a constant rate of 3.5% forever. Assume that today the Australian 10Y Government bond has a yield of 1.15%, the market risk premium is 4.55% and the beta of KGN is 0.72. Based on this price would you purchase the share? Why or why not? Dividend paid 14.8M Total Shares - 22,215,132.00arrow_forward
- Procter and Gamble (PG) paid an annual dividend of $2.79 in 2018. You expect PG to increase its dividends by 7.9% per year for the next five years (through 2023), and thereafter by 2.7% per year. If the appropriate equity cost of capital for Procter and Gamble is 8.9% per year, use the dividend-discount model to estimate its value per share at the end of 2018. * please show workarrow_forwardFor 2020, the annual earnings for Eveready Security Equipment were $6,800,000. The corporation has 13,156,300 shares of common stock outstanding and pays an annual dividend of S0.21 per share. The ciosing price for a share of common stock was $22 last night. Calculate the following. (Round all answers to two decimal places if necessary.) 1. Current yieldi 2. Earnings per share: 3. Price-earnings (PE) ratio:arrow_forwardTin-Tin Waste Management, Inc., is growing rapidly. Dividends are expected to grow at rates of 30 percent, 35 percent, 25 percent, and 18 percent over the next four years. Thereafter, management expects dividends to grow at a constant rate of 7 percent. The stock is currently selling at $46.48, and the required rate of return is 18.0 percent. Compute the dividend for the current year (D0). (Round intermediate calculations and final answer to 2 decimal places Riker Departmental Stores management has forecasted a growth rate of 40 percent for the next two years, followed by growth rates of 25 percent and 20 percent for the following two years. It then expects growth to stabilize at a constant rate of 7.5 percent forever. The firm paid a dividend of $3.46 recently. If the required rate of return is 18 percent, what is the current value of Riker's stock? (Round intermediate calculations and final answer to 2 decimal place You own a company that competes with Old World DVD Company.…arrow_forward
- Fundamentals Of Financial Management, Concise Edi...FinanceISBN:9781337902571Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning