II a. b. Comprehensive Cost of Capital Problem. The Triple Seven Systems, Inc. (TSS), is starting...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
II a. b. Comprehensive Cost of Capital Problem. The Triple Seven Systems, Inc. (TSS), is starting its planning process for next year. Jack Tripper, the firm's CFO, calculates the weighted cost of capital each year to be used as a discount rate in the NPV analysis. You have been asked to help Mr. Tipper to compute the firm's cost of capital. You have collected the following data to do the job: C. d. e. The capital structure for 3C Corporation is provided below. The company plans to maintain it capital structure in the future. If the firm has a 5% after-tax cost of debt, a 10% cost of preferred stock, and a 20% cost of common stock, what is 3C's weighted cost of capital? f. Capital structure Bonds Preferred stock Common stock Total $2,000,000 1,000,000 6,000,000 $9,000,000 TSS bonds carry a coupon rate of 6% with semi-annual payments, a $1,000 par, a AAA rating, and a maturity of 10 years. The current price of the TSS bonds is $950. TSS preferred stock currently pays a 10% dividend rate on a $100 par value and has a market value of $95 per share. Peer Group Firms Beta Western Pacific 1.30 TSS common shares paid a dividend of $5 last year. Dividends have grown at a rate of 6% per year and are expected to continue for a foreseeable future. The market price of the stock is $55 and there would be a flotation cost of 5% on a new issue. TSS' capital structure is as follows: Bonds (2,000 bonds outstanding) Preferred stock (10,000 shares outstanding) Common stock (600.000 shares) The firm's average tax rate is 35% and its marginal tax rate is 40%. TSS uses five companies for peer-group comparisons. These five firms along with their betas after being adjusted for financial leverage effects are as follows: 2,000,000 1,000,000 6,000,000 Peer Group Firms Southwestern, Inc Beta 1.26 1. 2. Treasury bond currently yields 3% (TRF) and the expected market return (rm) is 10%. Assignments: 3. 4. Telectroics, Inc Pacific United 5: 1.33 1.28 Ecological System, Inc. 1.18 Compute the after-tax cost of bonds. What is the cost of retained earnings, first based on the DCF approach and then based on the CAPM approach using an average beta of peer groups as TSS' beta. Calculate the average of the two approaches. What is TSS' cost of preferred stock? Calculate the cost of new stock according to the DCF approach. Calculate the weighted cost of capital for TSS assuming (a) only internal equity (retained earnings) is used in financing the equity portion of the new investment, and then (b) new common stock is issued to finance the firm's investments. 1 2 3 4 Module IX 5 6 71 8 9 Bonds 10 Preferred stock 1 Common stock 12 Total 13 4 11-1 15 16 17 11-2 18 A 19 20 21 11-3 22 11-4 23 24 11-5a 25 Bonds 26 Preferred Stock 27 Retained earnings 28 Total 29 30 11-5b 1 Bonds 32 Preferred Stock 33 New Common Stock 34 Total $ $ $ $ B Capital Structure 2,000,000 1,000,000 6,000,000 9,000,000 After-tax cost of bonds: Cost of retained earnings: Cost of preferred stock Cost of New Common Stock Amount Amount 2,000,000 1,000,000 6,000,000 9,000,000 2,000,000 1,000,000 6,000,000 9,000,000 weight Cost of Capital Spreadsheet Example Name: Date: Semi-Annual YTM= Annual YTM= Cost of Bonds= 0.22 0.11 0.67 1 DCF approach CAPM approach Average Weight Weight D cost E Cost WACC WACC Cost WACC F =SUM(E9:E11) Average beta= ( II a. b. Comprehensive Cost of Capital Problem. The Triple Seven Systems, Inc. (TSS), is starting its planning process for next year. Jack Tripper, the firm's CFO, calculates the weighted cost of capital each year to be used as a discount rate in the NPV analysis. You have been asked to help Mr. Tipper to compute the firm's cost of capital. You have collected the following data to do the job: C. d. e. The capital structure for 3C Corporation is provided below. The company plans to maintain it capital structure in the future. If the firm has a 5% after-tax cost of debt, a 10% cost of preferred stock, and a 20% cost of common stock, what is 3C's weighted cost of capital? f. Capital structure Bonds Preferred stock Common stock Total $2,000,000 1,000,000 6,000,000 $9,000,000 TSS bonds carry a coupon rate of 6% with semi-annual payments, a $1,000 par, a AAA rating, and a maturity of 10 years. The current price of the TSS bonds is $950. TSS preferred stock currently pays a 10% dividend rate on a $100 par value and has a market value of $95 per share. Peer Group Firms Beta Western Pacific 1.30 TSS common shares paid a dividend of $5 last year. Dividends have grown at a rate of 6% per year and are expected to continue for a foreseeable future. The market price of the stock is $55 and there would be a flotation cost of 5% on a new issue. TSS' capital structure is as follows: Bonds (2,000 bonds outstanding) Preferred stock (10,000 shares outstanding) Common stock (600.000 shares) The firm's average tax rate is 35% and its marginal tax rate is 40%. TSS uses five companies for peer-group comparisons. These five firms along with their betas after being adjusted for financial leverage effects are as follows: 2,000,000 1,000,000 6,000,000 Peer Group Firms Southwestern, Inc Beta 1.26 1. 2. Treasury bond currently yields 3% (TRF) and the expected market return (rm) is 10%. Assignments: 3. 4. Telectroics, Inc Pacific United 5: 1.33 1.28 Ecological System, Inc. 1.18 Compute the after-tax cost of bonds. What is the cost of retained earnings, first based on the DCF approach and then based on the CAPM approach using an average beta of peer groups as TSS' beta. Calculate the average of the two approaches. What is TSS' cost of preferred stock? Calculate the cost of new stock according to the DCF approach. Calculate the weighted cost of capital for TSS assuming (a) only internal equity (retained earnings) is used in financing the equity portion of the new investment, and then (b) new common stock is issued to finance the firm's investments. 1 2 3 4 Module IX 5 6 71 8 9 Bonds 10 Preferred stock 1 Common stock 12 Total 13 4 11-1 15 16 17 11-2 18 A 19 20 21 11-3 22 11-4 23 24 11-5a 25 Bonds 26 Preferred Stock 27 Retained earnings 28 Total 29 30 11-5b 1 Bonds 32 Preferred Stock 33 New Common Stock 34 Total $ $ $ $ B Capital Structure 2,000,000 1,000,000 6,000,000 9,000,000 After-tax cost of bonds: Cost of retained earnings: Cost of preferred stock Cost of New Common Stock Amount Amount 2,000,000 1,000,000 6,000,000 9,000,000 2,000,000 1,000,000 6,000,000 9,000,000 weight Cost of Capital Spreadsheet Example Name: Date: Semi-Annual YTM= Annual YTM= Cost of Bonds= 0.22 0.11 0.67 1 DCF approach CAPM approach Average Weight Weight D cost E Cost WACC WACC Cost WACC F =SUM(E9:E11) Average beta= (
Expert Answer:
Answer rating: 100% (QA)
Here are the stepbystep workings to calculate 3C Corporations weighted average cost of capital ... View the full 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
-
3: On the grid below graph the exponential function y = 2* and its inverse. a. What is the equation of the inverse of y = 2*? How would we solve it for y? b. In what quadrants does the graph of the...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
If the absolute temperature of a blackbody is increased by a factor of 3, the energy radiated per second per unit area does which of the following A. Decreases by a factor of 81 B. Decreases by a...
-
What is the wavelength of the light entering an interferometer if 644 bright fringes are counted when the movable mirror moves 0.225mm?
-
A four-cylinder spark-ignition engine has a compression ratio of 8, and each cylinder has a maximum volume of 0.6 L. At the beginning of the compression process, the air is at 98 kPa and 17C, and the...
-
CA Technologies is a software company that designs, develops, installs, and services business software for manufacturing companies. Typically, CA Technologies provides its services over a multiyear...
-
Do alcoholic beverage companies fulfill their ethical duty to be informative and truthful in advertising? Do they generally uphold their ethical duty to minimize potential harm to society from...
-
According to Generally Accepted Auditing Standards, the opinion paragraph of the auditor's report must be placed at the top of the report.
-
Calculate the following four reliability coefficients using the Pearson product-moment correlation formula, correlate the scores to determine the reliability coefficient (xx). Show your work. 3....
-
A student is in a stationary hot-air balloon that is momentarily fixed at 1600 ft above a piece of land. The pilot looks down 45 (from horizontal) and turns laterally 360. Find: a) How many acres...
-
If an organization has a data lake, can it do without a data warehouse?
-
Would adding real-world objects into a virtual reality setting ft the definition of augmented reality?
-
What is the difference between a database, a data warehouse, and a data lake?
-
How can VCA be used to improve the quality of products and of customer experience?
-
What is clean data and what does the data cleansing process involve?
-
When COVID - 1 9 impacts our society and is associated with which general environmental factor?
-
In the simple quantity theory of money, what will lead to an increase in aggregate demand? In monetarism, what will lead to an increase in aggregate demand?
-
Frank Willingham has the following transactions during the year: Sale of office equipment on March 15 that cost $20,000 when purchased on July 1, 2010. Frank has claimed $5,000 in depreciation and...
-
Matthew borrows $250,000 to invest in bonds. During 2012, his interest on the loan is $30,000. Matthew's interest income from the bonds is $10,000. This is Matthew's only investment income. a....
-
How much of each of the following prizes or awards is taxable? a. Cheline received a $50,000 gift bag at the Oscars in 2012. b. Jon received a gold watch worth $350 for 25 years of service to his...
-
Lederman Manufacturing Corporation sold 14,000 units of product for $45 each during 2019. During the year, 5,000 shares of common stock were outstanding. Prepare an income statement for the year...
-
Record the following transactions that occurred during March 2019 for Harris Manufacturing Company, which uses the perpetual inventory system: Mar. 12 Transferred $5,000 of completed goods from the...
-
Classify each of the following costs relative to the cost object patient for a medical office: Nurse salaries. Receptionist salary. Depreciation on exam room computers Health insurance for...
Study smarter with the SolutionInn App