Concept explainers
a.
To determine: The after tax cost of debt, the cost of
Weighted Average Cost of Capital (WACC):
The Weighted Average Cost of Capital is the rate that a firm is expected to pay on average to all of its shareholders to finance its assets. WACC is the firm’s cost of capital and is dictated by the external market of the firm.
It represents the minimum return that a firm ought to earn on an existing asset base in order to satisfy its creditors, owners, and other providers of capital, or else they would invested somewhere else.
a.
Explanation of Solution
Calculate the cost of debt.
Therefore, the cost of debt is 6.5%.
Calculate the cost of preferred stock.
Therefore, the cost of preferred stock is 11%.
Calculate the cost of newly issued equity stock.
Therefore, the cost of newly issued equity stock is 13.62%.
Calculate the cost of equity from retained stock.
Therefore, the cost of equity from retained stock is 13.16%.
Hence, the after tax cost of debt, the cost of preferred stock, the cost of equity from retained earnings, and the cost of newly issued common stock are calculated as above.
b.
To determine: The cost of retained earnings using the
b.
Explanation of Solution
Calculate the cost of retained earnings.
Hence, the cost of retained earnings is 13.53%.
c.
To determine: The cost of newly issued stock using CAPM method.
c.
Explanation of Solution
Calculate the cost of newly issued stock.
Hence, the cost of newly issued stock is 13.99%.
d.
To determine: The weightage average cost of capital (WACC) from retained earnings and from newly issued stocks.
d.
Explanation of Solution
Calculate the WACC if retained earnings are used.
Therefore, the WACC with retained earnings is 11.08%.
Calculate the WACC if newly issued stocks are used.
Therefore, the WACC with newly issued stocks is 11.23%.
Hence, the weightage average cost of capital (WACC) from retained earnings and from newly issued stocks are calculated as above.
Want to see more full solutions like this?
Chapter 10 Solutions
Fundamentals of Financial Management, Concise Edition (with Thomson ONE - Business School Edition, 1 term (6 months) Printed Access Card) (MindTap Course List)
- CALCULATING THE WACC Here is the condensed 2016 balance sheet for Skye Computer Company (in thousands of dollars): 2016 Current assets 2,000 Net fixed assets 3,000 Total assets 5,000 Accounts payable and accruals 900 Short-term debt 100 Long-term debt 1,100 Preferred stock (10,000 shares) 250 Common stock (50,000 shares) 1.300 Retained earnings 1,350 Total common equity 52,650 Total liabilities and equity 5,000 Skyes earnings per share last year were 3.20. The common stock sells for 55.00, Last year's dividend (Do) 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 preferred stock pays a dividend of 3.30 per share, and its preferred stock sells for 30.00 per share. The firm's before-tax cost of debt is 10%, and its marginal tax rate is 35%. The firms currently outstanding 10% annual coupon rate, long-term debt sells at par value. The market risk premium is 5%, the risk-free rate is 6%, and Skyes beta is 1.516. The firms total debt, which is the sum of the companys short-term debt and Long-term debt, equals 1.2 million. 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 from retained 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 rc 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 firms WACC assuming that (1) it uses only retained earnings for equity? (2) If it expands so rapidly that it must issue new common stock?arrow_forwardComplete the 2006 Balance Sheet for O'Keefe Industries using the information that follows it. O'Keefe Industries Balance Sheet December 31, 2012 Assets Liabilities and Stockholders' Equity Accounts payable Notes payable Cash $32,720 25,000 $120,000 Marketable securities Accounts receivable Асcruals 20,000 Inventories Total current liabilities Long-term debt Stockholders' equity Total current assets Net fixed assets $600,000 Total assets Total liabilities and stockholders' equity $ The following financial data for 2012 are also available: 1. Sales totaled S$1,800,000. 2. The gross profit margin was 25%. 3. Inventory turnover was 6.0. 4. There are 365 days in the year. 5. The average collection period was 40 days. 6. The current ratio was 1.60. 7. The total asset turnover ratio was 1.20. 8. The debt ratio was 60%.arrow_forwardAdditional information: • Weighted-average ordinary shares in 2017 were $60,000 QUESTIONS Based on the financial data above, do the following: a. Calculate the financial ratio of VENUS TRADING COMPANY in 2017 below: • Current ratio • Account receivable turnover • Inventory turnover • Asset turnover • Return on assets • Return on ordinary shareholders equity • Earnings per share • Debts to total assets ratio Provide an interpretation for each of the financial ratio calculations above. b. Based on the calculation results in point a, provide an analysis of performance finance VENUS TRADING COMPANY in 2017.arrow_forward
- The following amounts were taken from the financial statements of Concord Corporation: 2017 2016 Total assets $818000 $1020000 Net sales 726000 655000 Gross profit 376000 332000 Net income 118000 130000 Weighted average number of 90200 80000 common shares outstanding Market price of common stock $42 $36 The return on assets for 2017 is 12%. 13%. 14%. 6%.arrow_forwardCALCULATING THE WACC Here is the condensed 2008 balance sheet for Skye Computer Company (in thousands of dollars): 2008 Current assets $2,000 Net fixed assets 3,000 Total assets $5,000 Current liabilities $ 900 Long-term debt 1,200 Preferred stock 250 Common stock 1,300 Retained earnings 1,350 Total common equity $2,650 Total liabilities and equity $5,000 Skye’s earnings per share last year were $3.20, the common stock sells for $55.00, last year’s dividend 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 a rate of 9% per year. Skye’s preferred stock pays a dividend of $3.30 per share, and new preferred could be sold at a price to net the company $30.00 per share. The firm can issue long-term debt at an interest rate (or before-tax cost) of 10%, and its marginal tax rate is 35%. The market risk premium is 5%, the risk-free rate is 6%, and Skye’s beta is 1.516. In its cost of capital…arrow_forwardConsider the following balance sheet for Go The Distance Trading Cards. Sales were $1,200,000 in the past year. Go The Distance Trading Cards Balance Sheet, 2013: Assets $ Current Assets $74,630.00 Net fixed Assets (Net PPE) $224,900.00 Total Assets $299,530.00 Liabilities and Shareholder Equity Current Liabilities $43,510.00 Long-term liabilities (Long term debt) $93,200.00 Total Liabilities $136,710.00 Shareholder equity $162,820.00 Total Liabilities and Shareholder Equity $299,530.00 What is the debt-to-asset ratio for this firm?arrow_forward
- Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as of December 31 2018 2017 Assets Cash and equivalents $ 15,000 $ 12,000 Accounts receivable 35,000 30,000 Inventories 33,720 27,000 Total current assets $ 83,720 $ 69,000 Net plant and equipment 50,000 48,000 Total assets $133,720 $117,000 Liabilities and Equity Accounts payable $ 10,000 $ 8,000 Accruals 7,000 5,000 Notes payable 6,900 5,300 Total current liabilities $ 23,900 $ 18,300 Long-term bonds 15,000 15,000 Total liabilities $ 38,900 $ 33,300 Common stock (4,000 shares) 60,000 60,000 Retained earnings 34,820 23,700 Common equity $ 94,820 $ 83,700 Total liabilities and equity $133,720 $117,000 Income Statement for Year Ending December 31, 2018 Sales $239,000 Operating costs excluding depreciation and amortization 190,000 EBITDA $ 49,000 Depreciation…arrow_forwardArlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as of December 31 2018 2017 Assets Cash and equivalents $ 15,000 $ 12,000 Accounts receivable 35,000 30,000 Inventories 33,720 27,000 Total current assets $ 83,720 $ 69,000 Net plant and equipment 50,000 48,000 Total assets $133,720 $117,000 Liabilities and Equity Accounts payable $ 10,000 $ 8,000 Accruals 7,000 5,000 Notes payable 6,900 5,300 Total current liabilities $ 23,900 $ 18,300 Long-term bonds 15,000 15,000 Total liabilities $ 38,900 $ 33,300 Common stock (4,000 shares) 60,000 60,000 Retained earnings 34,820 23,700 Common equity $ 94,820 $ 83,700 Total liabilities and equity $133,720 $117,000 Income Statement for Year Ending December 31, 2018 Sales $239,000 Operating costs excluding depreciation and amortization 190,000 EBITDA $ 49,000 Depreciation…arrow_forwardSuppose the following financial information is available for Walgreen Company. (in millions) 2017 2016 Average common stockholders' equity $12,990.0 $11,690.0 Dividends declared for common stockholders 545 390 Dividends declared for preferred stockholders Net income 1,895 2,195 Calculate the payout ratio and return on common stockholders' equity for 2017 and 2016. (Round answers to 1 decimal place, e.g. 12.5%.) 2017 2016 Payout ratioarrow_forward
- The following table gives abbreviated balance sheets and income statements for Walmart. At the end of fiscal 2017, Walmart had 3,060 million shares outstanding with a share price of $146. The company's weighted-average cost of capital was about 5%. Assume a tax rate of 35%. Balance Sheet (figures in $ millions) End of Year Start of Year Assets Current assets: Cash and marketable securities $ 6,956 $ 7,067 Accounts receivable 5,814 6,035 Inventories 43,983 43,246 Other current assets 3,711 2,141 Total current assets $ 60,464 $ 58,489 Fixed assets: Net fixed assets $ 115,018 $ 114,378 Other long-term assets 30,240 27,158 Total assets $ 205,722 $ 200,025 Liabilities and Shareholders' Equity Current liabilities: Accounts payable $ 46,292 $ 41,633 Other current liabilities 32,629 25,695 Total current liabilities $ 78,921 $ 67,328 Long-term debt 37,025…arrow_forwardSelected financial information for CraneCorporation as of December are presented below. 2014 2013 Current assets $104,640 $80,080 Current liabilities 43,680 36,400 Stockholders’ equity 124,800 110,240 Total assets 312,000 280,800 Net sales and net income for 2014 were $468,000 and $37,440 respectively. Dividends of $4,160 were declared for common stockholders and $6,240for preferred shareholders in 2014. Preferred stockholders' equity is equal to 10% of total stockholders' equity.Compute the indicated ratios at December 31, 2014, or for the year ended December 31, 2014, as appropriate. (Round answers to 2 decimal places, e.g. 2.12.) 1. Return on assets enter percentages rounded to 2 demical places % 2. Profit margin enter percentages rounded to 2 demical places % 3. Payout ratio enter percentages rounded to 2 demical places % 4. Debt assets ratio enter percentages…arrow_forwardHere is the condensed 2021 balance sheet for Skye Computer Company (in thousands of dollars): 2021 Current assets $ 1,600 Net fixed assets 2,400 Total assets $ 4,000 Accounts payable and accruals $ 600 Short-term debt 200 Long-term debt 1,275 Preferred stock (15,000 shares) 325 Common stock (40,000 shares) 775 Retained earnings 825 Total common equity $ 1,600 Total liabilities and equity $ 4,000 Skye's earnings per share last year were $2.90. The common stock sells for $45.00, last year's dividend (D0) was $1.90, and a flotation cost of 8% 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 preferred stock pays a dividend of $3.00 per share, and its preferred stock sells for $25.00 per share. The firm's before-tax cost of debt is 8%, and its marginal tax rate is 25%. The firm's currently outstanding…arrow_forward
- Fundamentals of Financial Management, Concise Edi...FinanceISBN:9781305635937Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning