...Weighted Average Cost of Capital (WACC)-In Class Weir Enterprises Balance Sheet is listed below. The preferred stock currently sells for $15 per share and pays a $1.50 dividend. There are one million common shares outstanding and the stock sells for $30 per share. The common stock has a beta of 1.3, the expected return on the market is 12 percent and the risk-free rate is 4 percent. The bonds pay an 8 percent coupon annually. The bonds have 10 years left to maturity and are currently priced at $935.82. The firm’s tax rate is 40%. Calculate WACC. Assets | | | Liabilities and SE | | Cash | 1,000,000 | | Bonds Payable | 10,000,000 | Accounts Receivable | 3,000,000 | | | | Inventory | 7,000,000 | | Preferred Stock ($20 par value) | 2,000,000 | | | | | | Fixed Assets | 21,000,000 | | Common Stock ($0.10 par value) | 100,000 | | | | Additional Paid-In Capital | 9,900,000 | | | | Retained Earnings | 10,000,000 | | | | | | Total Assets | 32,000,000 | | Total Liabilites and SE | 32,000,000 | | | | | | The bonds are selling below par value because the yield to maturity is greater than the coupon rate. The price per $1,000 par value is: The total market value of the bonds is: $10 million par value 10,000 Bonds x $935.82 = $9,358,200 bond market value There are: $2 million/$20 = 100,000 shares of preferred stock. The market...
Words: 400 - Pages: 2
...WEIGHTED AVERAGE COST OF CAPITAL (WAAC) 4/28/2015 Table of Contents TASK REQUIREMENT 25% 3 WEIGHTED AVERAGE COST OF CAPITAL (WACC) 3 WACC Formula: E /V * Re + D/V *Rd * (1-Tc) 3 DEMONSTRATION OF APPLICATION KNOWLEDGE 55% 5 Describe capital structure 5 Indicate how these might be useful to determine the feasibility of the capital project 5 Recommend which is more appropriate to apply to project evaluation. 5 Define marginal cost of capital 5 ACADEMIC WRITING 20% 7 References 7 Footnotes 8 Tables 9 Figures 10 TASK REQUIREMENT 25% WEIGHTED AVERAGE COST OF CAPITAL (WACC) WACC Formula: E /V * Re + D/V *Rd * (1-Tc) The acronyms in the formula are• Re = Cost of equity or CAPM • Rd = Cost of debt • E = Market value of the firm's equity (market cap) • D = Market value of the firm's debt • E/V = Percentage of financing that is equity • D/V = Percentage of financing that is debt • Tc = Corporate tax rate The following assumptions are received from Mary Frances (CFO) of Apex to be used in the WACC calculation: * Weights of 40% debt and 60% common equity (no preferred equity) * A 35% tax rate * Cost of debt is 8% * Beta of the company is 1.5 * Risk-free rate is 2% * Return on the market is 11% Using Ms. Frances data below you will see the calculations in determining the WACC. Below in table 1 the calculations for inputs and outputs and have been tabulated based on below formula for the WACC. Cost of equity is 18.50% and...
Words: 908 - Pages: 4
...1. Calculate Cape Chemical’s weighted average cost of capital (WACC). Note: round to the nearest whole number. Discuss the theory used by Clarkson to determine Cape Chemical’s optimum target capital structure (30% debt and 70% equity). Cape Chemical’s weighted average cost of capital (WACC) is 15%. Cape Chemical’s optimum target capital structure theory, used by Clarkson, is considered a systematic approach to funding business activities. Furthermore, the traditional capital structure theory aims to minimize WACC, while also maximizing the firm’s value. As a result, Clarkson chose the capital structure which would yield a lower WACC for Cape Chemical. This produced a lower cost of debt capital and a higher cost of equity capital. Moreover, the cost of debt is lower because it holds less risk since debt payments are more definitive than equity payments. With debt payments, Cape Chemical would only have to worry about principal and interest payments, whereas, the dividends and stock appreciation that comes with equity payments are less definitive and have more risk (Ross, 2015). Overall, capital budgeting is useful because it...
Words: 491 - Pages: 2
...The purpose of this memo is to provide Target Corp. senior management with an evaluation of the company’s weighted average cost of capital (WACC). Since the 2010 financial information is not yet to be finalized, the analysis will use the most currently published financial data to evaluate each component of the WACC, including the company financial structure, cost of debt, and cost of equity. I. Target Corp. Financial Structure According to the consolidated balance sheet on January 30, 2010 (exhibit 1), the total amount of debt, including short-term and long-term debts and other current liabilities was at $16.814 billion. Account Payable is excluded from the WACC’s debt component because it is not a source of funding that comes from investors. Also in January 30, 2010, Target‘s market capitalization was at $36.176 billion (708.08 million shares at $51.09/share). As a result, the company was financed with 31.7% debt and 68.3% equity. II. Cost of Debt A close estimate for the cost of debt would be the yield to maturity of Target’s corporate bonds because it reflects the expected return of debt holders from investing in this type of corporate security. Exhibit 4 lists several Target corporate bonds with similar term length and slightly different time of issuance. For this analysis, I used the average yield to maturity of 5.06% as an appropriate estimate of the borrowing rate. III. Cost of Equity The analysis used the CAPM model to determine the cost of equity. ...
Words: 2245 - Pages: 9
...June, 2016. Deliverable The Weighted Average Cost of Capital I choose Costco Corporation, which is an American based company that sells a variety of merchandise. The company is also a wholesale company and it supplies its products and services to various countries despite the United States of America. The company is traded on NASDAQ with ticker symbol COST. As at 2015, the company had revenue worth US $ 116.553 billion, operating income worth US $ 3.62 billion, total assets worth US $ 33.44 billion, total equity worth US $ 10.61 billion, and 117,000 employees. According to yahoo finance, Costco Corporation had short-term debt of $ 1,283,000, long-term debt of $ 4,864,000 giving a total debt of $ 6,147,000, and shareholder’s equity worth $ 10,617,000 as at 2015. It is also evident that the company had an interest expense of $ 124,000 as at that year. The market capitalization of the selected company is $ 65.32 billion with a beta of 0.84. In this report, I will consider a risk premium of 4 percent and a risk-free rate of 1.83 percent. Weighted Average Cost of Capital is the calculation of an organization’s cost of capital in relation to its weight. These sources of capital include preference shares, common stock, and debt whether short term or long term. It is used as a discounting rate to calculate the profitability of a project using a technique like Net Present Value approach. To calculate the Weighted Average Cost of Capital, we use the formula below: ...
Words: 856 - Pages: 4
...Case Study: Marriott Corporation The Cost of Capital Teresa Cortez Keith Gemmell Brandon Papsidero Robin Reschke October 28, 2013 Table of Contents 1. Are the four components of Marriott’s financial strategy consistent with its growth objective? ...................................................................................................................... 1 2. How does Marriott use its estimate of its cost of capital? Does this make sense? ...... 3 3. What is the weighted average cost of capital for Marriott Corporation? ..................... 4 4. What type of investments would you value using Marriott’s WACC? ........................ 6 5. If Marriott used a single corporate hurdle rate for evaluating investment opportunities in each of its lines of business, what would happen to the company over time? ......... 7 6. What is the cost of capital for the lodging and restaurant divisions of Marriott? ........ 8 7. What is the cost of capital for Marriott’s contract services division? How can you estimate its equity costs without publicly traded comparable companies? ................ 11 APPENDIX I – Math Utilized to Derive WACC for Marriott .......................................... 13...
Words: 4681 - Pages: 19
...Guillermo Furniture Analysis University of Phoenix Abstract Guillermo Furniture stores had a dominate position in custom furniture. They were could sale their furniture at premium prices. New competition has caused Guillermo to rethink its strategy. The store must analyze the most advantageous way to stay competitive in their current market. Their choices are to stay the current course, become hi-tech, or a brokerage company. Guillermo Furniture Analysis Guillermo Furniture store was dominant in its region in developing customize furniture. However, they are starting to lose money because of competition from overseas and rising labor cost. The company must make a decision on how to proceed in the future. To ease their decision process they can use the following: five steps as a project moves from idea to reality: 1. Generating ideas for capital budgeting projects 2. Reviewing existing projects and facilities 3. Preparing proposals 4. Evaluating proposed projects and creating the capital budget, the firm has set of planned Capital expenditures 5. Preparing appropriation requests (Douglas R. Emery, 2007) In generating ideas for capital budgeting projects Guillermo has come up with three possible choice. They can stay with their current activities, become hi-tech, or be a brokerage firm for a company in Norway. Reviewing existing projects and facilities: new competitor from overseas entered the furniture market. Using a high-tech approach; One of the...
Words: 1208 - Pages: 5
...Inc. Cost of Capital and its financialimportance for the company and future investors. The management of NikeInc. addresses issues both on top-line growth and operating performance. The company's cost of capital is a critical element in such decisions and it isimportant to estimate precisely the weighted average cost of capital (WACC). In our analysis, we examine why WACC is important in decision making andwe show how WACC for Nike Inc. is calculated correctly. Also, we calculatethe company's cost of equity using three different models: the Capital AssetPricing Model (CAPM), the Dividend Discount Model (DDM) and the EarningsCapitalization Model (EPS/ Price), we analyze their advantages anddisadvantages and finally we conclude whether or not an investment in Nikeis recommended. Our analysis suggests that Nike Inc.'s common stock should be added to theNorth Point Group's Mutual Fund Portfolio. I. The Weighted Average Cost of Capital and its Importance for Nike Inc. The Weighted Average Cost of Capital (WACC) is the average of the costs of a company's sources of financing-debt and equity, each of which is weightedby its respective use in the given situation. By taking a weighted average,we can see how much interest the company has to pay for every marginaldollar it finances. A firm's WACC is the overall required return on the firm asa whole and, as such, it is often used internally by company directors todetermine the economic feasibility of expansionary opportunities andmergers...
Words: 399 - Pages: 2
...would you value using Marriott’s WACC? (Note: the WACC formula is on page 398 of the textbook. You might want to answer these questions on your way to WACC: a. What risk-free rate and risk premium did you use to calculate the cost of equity? The risk free rate used was a weighted average of the short-term treasury bills and long-term bond rates found in Exhibit 4. Using a weighted average based off the amount of revenue for each of the three divisions, long-term bond rate of 4.58% was used for the lodging, while the short-term Treasury bill rate of 3.54% was used for the contract services and restaurants. For the risk premium, a similar approach was used, using a weighted average from the spread rates found in Exhibit 5. The risk-free rate ended up with a blended average of 3.97% and a risk premium of 8.04%. b. How did you measure Marriott’s cost of debt? After calculating the risk-free rate and premium for Marriott as a whole, the beta of 1.11 found in exhibit 3 was used to calculate the cost of equity, which was calculated to be 12.89%. The cost of debt was then calculated by determining the proper government rate and debt rate premium. For the government rate, a weighted blended average was again used. The 30-year government interest rate was used for the lodging division, while an estimate of 7.5% (rate in between the 1-year and 10-year rate) was used for the contract services and restaurant division. This resulted in a government interest rate of 8.09%. Taking...
Words: 401 - Pages: 2
...WACC What does Weighted Average Cost Of Capital (WACC) mean? A calculation of a firm's cost of capital in which each category of capital is proportionately weighted. All capital sources - common stock, preferred stock, bonds and any other long-term debt - are included in a WACC calculation. All else equal, the WACC of a firm increases as the beta and rate of return on equity increases, as an increase in WACC notes a decrease in valuation and a higher risk. The WACC equation is the cost of each capital component multiplied by its proportional weight and then summing: Where: Re = cost of equity Rd = cost of debt E = market value of the firm's equity D = market value of the firm's debt V = E + D E/V = percentage of financing that is equity D/V = percentage of financing that is debt Tc = corporate tax rate Businesses often discount cash flows at WACC to determine the Net Present Value (NPV) of a project, using the formula: NPV = Present Value (PV) of the Cash Flows discounted at WACC. Investopedia explains Weighted Average Cost Of Capital (WACC) Broadly speaking, a company’s assets are financed by either debt or equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances. A firm's WACC is the overall required return on the firm as a whole and, as such...
Words: 314 - Pages: 2
...they acquire throughout the month to cover the expenses. It’s not a lot but apparently it is covering the expenses and also it is covering their home expenses. So it makes me stop and think, what is the weighted average cost of capital for opening a Subway franchise and how much return will they receive on the investment made in a subway franchise. History on Subway The first store was opened in August of 1965. A goal was set to have 32 stores open in 10 years by two men, Peter Buck and Fred Deluca. With an investment of $1000, these two men took owned and operated 16 submarine sandwich shops throughout Connecticut. They began franchising, launching the Subway brand into a period of remarkable growth which continues to this day. The brand of Subway grew very large to about 37, 000 locations around the world and becoming the people choice for seeking quick, nutritious meals that the whole family can enjoy. They provide fresh, tasty and healthy sandwiches at a low economic price for families. In the recent years, they have incorporated not only providing one on one sandwiches to customers at store fronts but also catering to large corporate and/or intimate events. Weighted Average Cost of Capital The definition for Weighted Average Cost of Capital (WACC) is the average of debt...
Words: 782 - Pages: 4
...Therefore, it can maximize the use of its cash flow to gain profits. Optimize the use of debt in the capital structure: because firms with lower percentage of debt have higher value, Marriott uses this strategy to increase its value and thereby increase it profitability. Repurchase undervalued shares: By buying back its undervalued shares, Marriott can increase PE ration when needed and can make its investors’ holdings more valuable because share prices will increase (increase in ROE). It also can appease investors and avoid pressure to increase dividend, thereby it can use its retained earnings to invest more in profitable projects. This strategy means that Marriott are confident in its future performance. Marriott use the Weighted-Average-Cost-of Capital (WACC) method to measure the opportunity cost for investments. WACC = (1-t)rD(D/V) + rE(E/V) where D and E are the market values of the debt and equity respectively; rD is the pre-tax cost of debt; rE is the after-tax cost of equity; V is the firm value (V=E+D); and t is the corporate tax. This method is applied for Marriott as the whole corporation and for each of its three...
Words: 818 - Pages: 4
...Analysis of Midland Energy Resources Cost of Debt • • • • Consolidated Company Exploration & Production Refining and Marketing Petrochemicals Cost of Equity Equity market risk premium of 5% is reasonable. According to the Exhibit 6, the U.S. stock return minus Treasury bond yields for each period varies. Since each period has different standard error, it will be better to take the weighted average of the data, then EMRP is approximately 5.9% or lets say 6.0%. Comparing to the EMRP that Midland would use in the calculation of WACC which is 5%, the historical data reflects a higher EMRP. But from the market risk premium survey results, we see that finance professors, CFOs and fund managers advocate a lower rate on risk premium. Because these people have better understanding in the performance of the market and be more aware of how economics works, then the analysis from them should be taken into great consideration. Therefore, 6.0% from the past data balanced with some lower rates that suggested by bankers, auditors as well as Wall Street analysts, 5% should be appropriate. Weighted Average Cost of Capital WACC = λ(1 − t)KD + (1 − λ)KE The Effect of Leverage on the Cost of Equity and WACC Cost of Equity The relation between cost of equity and leverage can be shown as follows: βEquity = 1 βU (1 − λ) Asset Cost of Equity = Risk Free Rate + βEquity × (Risk Premium) We further illustrate the effect of leverage on consolidated company’s cost of equity in 1. As can be seen...
Words: 1250 - Pages: 5
...involved in exploration and devilment. From 1924 to the present, pioneer has been able to expand both vertically and diversify horizontally. With such resources and capital, the company has to oversee so many opportunities and ventures. Presently the company is at odds over whether they should use a company wide cut off rate based on the overall weighted average cost of capital or if Pioneer should use multiple rates that reflect risk-profit characteristics of the several businesses or economic sectors. At first we must decide if the methodology used in computing the company’s overall weighted average cost of capital is just. Second, we should decide in which terms Pioneer adheres to future investments. Should they adjust discount rates for different divisions and projects and stay away from a universal cutoff rate? Third, the capital budgeting criteria must be set for different projects across Pioneer’s divisions. What distinctions among projects need to be noted and how the standards should be determined are all questions that arise from judging how to proceed forward. Estimated overall corporate weighted average cost of capital: We assume all the basic data are correct. Given is the future Debt/Equity ratio (Estimated Proportions of future Funds Sources). Also Pioneer’s cost of equity was given as 10% (Rs). The company’s after tax cost of debt was 7.9% (Rb*(1-Tc). Tax rate was 34%. From the...
Words: 955 - Pages: 4
...Financial Management Decisions COST-VOLUME-PROFIT ANALYSIS 2.2 Cost Of Capital This Section includes : • Cost of Capital-Key Concepts • Importance • Classification • Determination of Cost of Capital • Computation • Weighted Average Cost of Capital INTRODUCTION: It has been discussed in lesson -4 that for evaluating capital investment proposals according to the sophisticated techniques like Net Present Value and Internal Rate of Return, the criterion used to accept or reject a proposal is the cost of capital. The cost of capital plays a significant role in capital budgeting decisions. In the present lesson the concept of cost of capital and the methods for its computation are explained. COST OF CAPITAL-KEY CONCEPTS: The term cost of capital refers to the minimum rate of return a firm must earn on its investments. This is in consonance with the firm’s overall object of wealth maximization. Cost of capital is a complex, controversial but significant concept in financial management. The following definitions give clarity management. Hamption J.: The cost of capital may be defined as “the rate of return the firm requires from investment in order to increase the value of the firm in the market place”. James C. Van Horne: The cost of capital is “a cut-off rate for the allocation of capital to investments of projects. It is the rate of return on a project that will leave unchanged the market price of the stock”. Soloman Ezra:”Cost...
Words: 3455 - Pages: 14