A B 1 Calculating the WACC 2 3 Skye Computer Company: Balance Sheet as of December...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
A B 1 Calculating the WACC 2 3 Skye Computer Company: Balance Sheet as of December 31 4 (in thousands of dollars) 5 6 Current assets 7 Net fixed assets 8 Total assets 9 10 Accounts payable and accruals 2021 $1,750 3,250 $5,000 $900 11 Short-term debt 12 Long-term debt 200 1,550 13 Preferred stock 14 Common stock 15 Retained earnings 16 Total common equity 17 Total liabilities and equity 18 19 Last year's earnings per share 250 1,025 1,075 $2,100 $5,000 $2.90 20 Current price of common stock, Po $45.00 21 Last year's dividend on common stock, Do $1.90 22 Growth rate of common dividend, g 8% 23 Flotation cost for common stock, F 9% 24 Common stock outstanding 50,000 25 Current price of preferred stock, Pp $30.00 26 Dividend on preferred stock, Dp $3.00 27 Preferred stock outstanding 10,000 28 Before-tax cost of debt, rd 11% 29 Market risk premium, TM - TRF 4% 30 Risk-free rate, TRF 5% 31 Beta 1.754 32 Tax rate 25% 33 Total debt $1,750 thousand 34 D E F G H J K M N Skye's earnings per share last year were $2.90. The common stock sells for $45.00, last year's dividend (Do) was $1.90, and a flotation cost of 9% would be required to sell new common stock. Security analysts are projecting that the common dividend will grow at an annual rate of 8%. Skye's preferred stock pays a dividend of $3.00 per share, and its preferred stock sells for $30.00 per share. The firm's before-tax cost of debt is 11%, and its marginal tax rate is 25%. The firm's currently outstanding 11% annual coupon rate, long-term debt sells at par value. The market risk premium is 4%, the risk-free rate is 5%, and Skye's beta is 1.754. The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $1.75 million. The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. Round your answers to two decimal places. Download spreadsheet Calculating the WACC-827729.xlsx 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. % After-tax cost of debt: Cost of preferred stock: % Cost of retained earnings: Cost of new common stock: % % 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 r 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? (Hint: Use the market value capital structure excluding current liabilities to determine the weights. Also, use the simple average of the required values obtained under the two methods in calculating WACC.) WACC1: WACC2: % % 29 Market risk premium, TM - TRF 30 Risk-free rate, TRF 31 Beta 32 Tax rate 33 Total debt 34 4% 5% 1.754 25% $1,750 thousand 35 a. Calculating the cost of each capital component (using the DCF method to find 36 the cost of common equity) 37 After-tax cost of debt 38 Cost of preferred stock 39 Cost of retained earnings 40 Cost of new common stock Formulas #N/A #N/A #N/A #N/A 41 42 b. Calculating the cost of common equity from retained earnings, using the CAPM method #N/A 43 Cost of retained earnings 44 45 c. Calculating the cost of new common stock based on the CAPM 46 Flotation cost adjustment 47 Cost of new common stock 48 49 d. Calculating the firm's WACC assuming that (1) it uses only retained earnings for equity and 50 51 (2) if it expands so rapidly that it must issue new common stock 52 Total debt Market value (in thousands) Weight 53 Preferred stock 54 Common equity 55 Total 56 57 WACC 58 WACC2 59 60 61 62 #N/A #N/A Market value (in thousands) Weight #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A A B 1 Calculating the WACC 2 3 Skye Computer Company: Balance Sheet as of December 31 4 (in thousands of dollars) 5 6 Current assets 7 Net fixed assets 8 Total assets 9 10 Accounts payable and accruals 2021 $1,750 3,250 $5,000 $900 11 Short-term debt 12 Long-term debt 200 1,550 13 Preferred stock 14 Common stock 15 Retained earnings 16 Total common equity 17 Total liabilities and equity 18 19 Last year's earnings per share 250 1,025 1,075 $2,100 $5,000 $2.90 20 Current price of common stock, Po $45.00 21 Last year's dividend on common stock, Do $1.90 22 Growth rate of common dividend, g 8% 23 Flotation cost for common stock, F 9% 24 Common stock outstanding 50,000 25 Current price of preferred stock, Pp $30.00 26 Dividend on preferred stock, Dp $3.00 27 Preferred stock outstanding 10,000 28 Before-tax cost of debt, rd 11% 29 Market risk premium, TM - TRF 4% 30 Risk-free rate, TRF 5% 31 Beta 1.754 32 Tax rate 25% 33 Total debt $1,750 thousand 34 D E F G H J K M N Skye's earnings per share last year were $2.90. The common stock sells for $45.00, last year's dividend (Do) was $1.90, and a flotation cost of 9% would be required to sell new common stock. Security analysts are projecting that the common dividend will grow at an annual rate of 8%. Skye's preferred stock pays a dividend of $3.00 per share, and its preferred stock sells for $30.00 per share. The firm's before-tax cost of debt is 11%, and its marginal tax rate is 25%. The firm's currently outstanding 11% annual coupon rate, long-term debt sells at par value. The market risk premium is 4%, the risk-free rate is 5%, and Skye's beta is 1.754. The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $1.75 million. The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. Round your answers to two decimal places. Download spreadsheet Calculating the WACC-827729.xlsx 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. % After-tax cost of debt: Cost of preferred stock: % Cost of retained earnings: Cost of new common stock: % % 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 r 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? (Hint: Use the market value capital structure excluding current liabilities to determine the weights. Also, use the simple average of the required values obtained under the two methods in calculating WACC.) WACC1: WACC2: % % 29 Market risk premium, TM - TRF 30 Risk-free rate, TRF 31 Beta 32 Tax rate 33 Total debt 34 4% 5% 1.754 25% $1,750 thousand 35 a. Calculating the cost of each capital component (using the DCF method to find 36 the cost of common equity) 37 After-tax cost of debt 38 Cost of preferred stock 39 Cost of retained earnings 40 Cost of new common stock Formulas #N/A #N/A #N/A #N/A 41 42 b. Calculating the cost of common equity from retained earnings, using the CAPM method #N/A 43 Cost of retained earnings 44 45 c. Calculating the cost of new common stock based on the CAPM 46 Flotation cost adjustment 47 Cost of new common stock 48 49 d. Calculating the firm's WACC assuming that (1) it uses only retained earnings for equity and 50 51 (2) if it expands so rapidly that it must issue new common stock 52 Total debt Market value (in thousands) Weight 53 Preferred stock 54 Common equity 55 Total 56 57 WACC 58 WACC2 59 60 61 62 #N/A #N/A Market value (in thousands) Weight #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
Expert Answer:
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
Assume that one year ago you bought 1 0 0 shares of a mutual fund for $ 3 3 . 2 5 per share, you received a $ 0 . 4 5 per - share capital gain distribution during the past 1 2 months, and the market...
-
Emily Jackson (Social Security number 765-12-4326) and James Stewart (Social Security number 466-74-9932) are partners in a partnership that owns and operates a barber shop. The partnership's first...
-
Consider the following information: Rate of Return if State Occurs State of Economy Boom :57 Bust of Economy .66 .34 Probability of State Stock A .09 .13 Stock B Stock C .03 .19 .24 -.04 a. What is...
-
1. Evaluate the term "health" and the historical perspective on health promotion. 2. Examine health promotion and illness prevention teaching based on teaching principles, varied teaching learning...
-
Refer to the probability distribution you developed in Exercise 5.21 for the number of athletes in a random sample of two who have used illegal performance-enhancing drugs. Calculate the mean and...
-
Travel Trucking Company uses the units-of-production (UOP) depreciation method because UOP best measures wear and tear on the trucks. Consider these facts about one Mack truck in the companys fleet....
-
Determining Annual Inventory Expenses, Reorder Point, and Stockout Costs You have been engaged to install an accounting system for the Kaufman Corporation. Among the inventory control features...
-
Lilly County, faced with the prospect of declining revenues, decides it can save money by doing all printing in- house. The county creates the Lilly Printing Fund (an Internal Service Fund), directs...
-
Find the ( a ) mean, ( b ) median, ( c ) mode, and ( d ) midrange for the data and then ( e ) answer the given question Listed below 1 4 4 7 4 5 7 5 3 7 5 6 7 2 5 5 6 6 1 6 5 7
-
How does the drop in the price of eggs impact Kellogg's variances for its Eggo Homestyle waffles? In 2015, when the avian flu hit egg producers hard, there was a shortage of eggs. Egg prices...
-
Finding people to invest in your company, or to buy your goods or services, is essential. Fundamental innovation makes this difficult. Who is most likely to invest in our client or what leading edge...
-
what extent does cultural context shape the sources and manifestations of inspiration across diverse societies and historical epochs ?
-
1. Why did the short 20th century begin with the disintegration of 19th century society? 2. What are the characteristics of the short twentieth century? 3. What are the characteristics of the era...
-
What role do serendipitous encounters and unexpected stimuli play in triggering moments of inspiration, and can they be intentionally cultivated ?
-
As we interact with the transportation infrastructure of today, how do our actions reflect the grace and forgiveness that are given to us by Jesus? What role does the concept of justice have in the...
-
9.8 What is the general form of the response of H(z) : excited by a step sequence? = z + 2z+1 (z 1)(z - 0.5 + j0.6) (z - 0.5 - j0.6)
-
For liquid water the isothermal compressibility is given by; where r and b are functions of temperature only. If 1 kg of water is compressed isothermally and reversibly from I to 500 bar at 60(C. how...
-
How do the allowance method and the direct write-off method of handling credit losses differ with respect to the timing of bad debts expense recognition?
-
When a firm provides for credit losses under the allowance method, why is the Allowance for Doubtful Accounts credited rather than Accounts Receivable?
-
Haley Company estimates its bad debts expense by aging its accounts receivable and applying percentages to various age groups of the accounts. Haley calculated a total of \(\$ 2,100\) in possible...
Study smarter with the SolutionInn App