WACC Estimation The following table gives the balance sheet for Travellers Inn Inc. (TII), a company...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
WACC Estimation The following table gives the balance sheet for Travellers Inn Inc. (TII), a company that was formed by merging a number of regional motel chains. Travellers Inn: (Millions of Dollars) Cash Accounts $ 10 Accounts payable 20 Accruals receivable Inventories Current 20 Short-term debt $ 50 Current liabilities assets Net fixed assets 50 Long-term debt Preferred stock (50,000 shares) Common equity Common stock (3,800,000 shares) $ 10 15 0 $ 25 30 5 $ 10 Retained earnings 30 Total common equity $100 Total liabilities and equity $ 40 $100 Total assets The following facts also apply to TII: 1. The long-term debt consists of 29,412 bonds, each having a 20-year maturity, semiannual payments, a coupon rate of 7.8%, and a face value of $1,000. Currently, these bonds provide investors with a yield to maturity of 11.8%. If new bonds were sold, they would have an 11.8% yield to maturity. 2. TII's perpetual preferred stock has a $100 par value, pays a quarterly dividend per share of $1, and has a yield to investors of 8%. New perpetual preferred stock would have to provide the same yield to investors, and the company would incur a 3.45% flotation cost to sell it. = $20, dividend per share = D0 = $1, and earnings per 3. The company has 3.8 million shares of common stock outstanding, a price per share = Po share = EPSO = $5. The return on equity (ROE) is expected to be 10%. 4. The stock has a beta of 1.6. The T-bond rate is 7%, and RPM is estimated to be 5%. 5. TII's financial vice president recently polled some pension fund investment managers who hold TII's securities regarding what minimum rate of return on TII's common would make them willing to buy the common rather than TII bonds, given that the bonds yielded 11.8%. The responses suggested a risk premium over TII bonds of 3 percentage points. 6. TII is in the 25% federal-plus-state tax bracket. Assume that you were recently hired by TII as a financial analyst and that your boss, the treasurer, has asked you to estimate the company's WACC under the assumption that no new equity will be issued. Your cost of capital should be appropriate for use in evaluating projects that are in the same risk class as the assets TII now operates. Based on your analysis, answer the following questions. Do not round intermediate calculations. Round your answers to two decimal places. a. What are the current market value weights for debt, preferred stock, and common stock? (Hint: Do your work in dollars, not millions of dollars.) Weight Debt Preferred stock % % Common stock % b. What is the after-tax cost of debt? 8.85 % c. What is the cost of preferred stock? 8.27 % d. What is the required return on common stock using CAPM? 15 % e. Use the retention growth equation to estimate the expected growth rate. Then use the expected growth rate and the dividend growth model to estimate the required return on common stock. % f. What is the required return on common stock using the own-bond-yield-plus-judgmental-risk-premium approach? % g. What is Travellers' WACC? Use the required returns on stock from part e. % WACC Estimation The following table gives the balance sheet for Travellers Inn Inc. (TII), a company that was formed by merging a number of regional motel chains. Travellers Inn: (Millions of Dollars) Cash Accounts $ 10 Accounts payable 20 Accruals receivable Inventories Current 20 Short-term debt $ 50 Current liabilities assets Net fixed assets 50 Long-term debt Preferred stock (50,000 shares) Common equity Common stock (3,800,000 shares) $ 10 15 0 $ 25 30 5 $ 10 Retained earnings 30 Total common equity $100 Total liabilities and equity $ 40 $100 Total assets The following facts also apply to TII: 1. The long-term debt consists of 29,412 bonds, each having a 20-year maturity, semiannual payments, a coupon rate of 7.8%, and a face value of $1,000. Currently, these bonds provide investors with a yield to maturity of 11.8%. If new bonds were sold, they would have an 11.8% yield to maturity. 2. TII's perpetual preferred stock has a $100 par value, pays a quarterly dividend per share of $1, and has a yield to investors of 8%. New perpetual preferred stock would have to provide the same yield to investors, and the company would incur a 3.45% flotation cost to sell it. = $20, dividend per share = D0 = $1, and earnings per 3. The company has 3.8 million shares of common stock outstanding, a price per share = Po share = EPSO = $5. The return on equity (ROE) is expected to be 10%. 4. The stock has a beta of 1.6. The T-bond rate is 7%, and RPM is estimated to be 5%. 5. TII's financial vice president recently polled some pension fund investment managers who hold TII's securities regarding what minimum rate of return on TII's common would make them willing to buy the common rather than TII bonds, given that the bonds yielded 11.8%. The responses suggested a risk premium over TII bonds of 3 percentage points. 6. TII is in the 25% federal-plus-state tax bracket. Assume that you were recently hired by TII as a financial analyst and that your boss, the treasurer, has asked you to estimate the company's WACC under the assumption that no new equity will be issued. Your cost of capital should be appropriate for use in evaluating projects that are in the same risk class as the assets TII now operates. Based on your analysis, answer the following questions. Do not round intermediate calculations. Round your answers to two decimal places. a. What are the current market value weights for debt, preferred stock, and common stock? (Hint: Do your work in dollars, not millions of dollars.) Weight Debt Preferred stock % % Common stock % b. What is the after-tax cost of debt? 8.85 % c. What is the cost of preferred stock? 8.27 % d. What is the required return on common stock using CAPM? 15 % e. Use the retention growth equation to estimate the expected growth rate. Then use the expected growth rate and the dividend growth model to estimate the required return on common stock. % f. What is the required return on common stock using the own-bond-yield-plus-judgmental-risk-premium approach? % g. What is Travellers' WACC? Use the required returns on stock from part e. %
Expert Answer:
Answer rating: 100% (QA)
Answer a To calculate the current market value weights for debt preferred stock and common stock we need to convert the values from millions of dollar... View the full answer
Posted Date:
Students also viewed these accounting questions
-
Following are forecasts of sales, NOPAT, NOA as of 12/31/20 for Day-Brite. Assuming a WACC of 5.5%, terminal growth rate of 1%, common shares outstanding of 145.5M, and NNO of $6.2M a. Estimate the...
-
The table below gives the balance sheet for Travellers Inn Inc. (TII), a company that was formed by merging a number of regional motel chains. Travellers Inn: December 31, 2012 (Millions of Dollars)...
-
The table below gives the balance sheet for Travellers Inn Inc. (TII), a company that was formed by merging a number of regional motel chains. The following facts also apply to TII.(1) Short-term...
-
Match the accounting terminology to the definitions. 1. Sarbanes-Oxley Act 2. Internal control 3. Encryption 4. Separation of duties 5. Internal auditors
-
On rare occasions, a company will acquire property, plant, or equipment in a nonmonetary exchange in which two entities exchange one nonmonetary asset for another nonmonetary asset. Read sections 5,...
-
What follows are the liabilities and shareholders' equity sections of the statements of financial position for Kao Corp. and Bennington Corp. Each has assets totalling $4.2 million. For the year,...
-
Discuss the key features of Section 404 of the Sarbanes-Oxley Act.
-
New York Waste (NYW) is considering refunding a $50,000,000, annual payment, 14 percent coupon, 30-year bond issue that was issued five years ago. It has been amortizing $3 million of flotation costs...
-
Find the perimeter of the following polygon. Be sure to include the correct unit in your answer. 18 in 12 in 12 in D in
-
Al-Sultan Company bought equipment from a German company for 30,000 Euros on 3/10/2003, with payment to be made on 6/8/2003. On 3/10/2003, Al-Sultan Company concluded a purchase contract for 30,000...
-
Find an equation for the line that p . asses through the points ( - 5 , 3 ) and ( 5 , 5 ) . The equation of the line is
-
For the given network (Figure 1) below, find the least-cost path between the two servers, using Dijkstra's algorithm. You need to show the calculation steps in tabular form as shown in the...
-
P ($) 80 70 60 50 40 30 20 10 0 10 20 30 -10 -20 440 50 Q 8. 60 70 80 90 100 110 120 The demand curve is given by Qd = 100 - 2P and the supply curve is given by Q = 40 + 4P. 1. The market equilibrium...
-
Make a Video of Sharing your Story with Narration and transcript Tell us your story (3mins) Create a video telling/ sharing your own story of inclusion. This is the narrative you have constructed...
-
Good Company produces a product using standard costs as follows: a. Standard cost per unit: Materials 7 kilos at P3.50 per kilo Labor 8 hours at 1.75 per kilo Overhead: Fixed P1.15 per hour or P9.20...
-
India begins initiative to build medical datasets representing the Indian population It will help accelerate research and innovation in AI technology for healthcare. The Indian Council of Medical...
-
Les has collected stamps in his spare time for years. He purchased many of his stamps at a price much lower than the current market value. Les recently lost his job as a carpenter. Since his wife...
-
Simple numbers are used in this problem to highlight the concepts covered in the chapter. Assume that the Canberra Company produces one producta bath mat that sells for $10. Canberra uses a...
-
The Trapani Company had the following actual data for 2006 and 2007: The basic production data at standard unit costs for the two years were Fixed factory overhead was budgeted at $98,000 per year....
-
The Carley Company differs from the Marple Company (described in Problem 4-21) in only one respect: it has both variable and fixed manufacturing costs. Its variable costs are $0.14 per litre and its...
Study smarter with the SolutionInn App