Describe the primary WACC drivers that explain the differences between the WACC of Disney and its comparables.
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
arget Disney Parks and Resorts Six Flags Cedar Fair Studio Entertainment Lions Gate Broadcasting and Media Viacom Netflix Consumer Products ULTA Sally Beauty Disney WACC Six Flags WACC Cedar Fair WACC Lions Gate WACC Viacom WACC Netflix WACC Game Stop Source: Bloomberg All Data Effective 31 July 2019 Ulta WACC Sally Beauty WACC Game Stop WACC Beta Expected Return of Market 0.96 0.89 0.77 1.21 1.1 1.46 0.86 0.81 0.92 9.60% 9.60% 9.60% 9.60% 9.60% 9.60% Bet/ERM 0.0792 9.60% 9.60% 9.60% Bet/ERM 0.06912 Bet/ERM 0.06408 Bet/ERM 0.05544 Bet/ERM 0.08712 Bet/ERM 0.10512 Bet/ERM 0.06192 Bet/ERM 0.05832 Bet/ERM 0.06624 Weighted Average Cost of Capital Case Calculations Cost of Capital Components Risk Free Rate Tax Rate 2.40% 2.40% 2.40% 2.40% 2.40% 2.40% 2.40% 2.40% 2.40% 21.80% 24.20% 17.00% 0.00% 22.00% 17.70% 22.70% 25.70% 23.50% Rce 9.31% Rce 0.08808 Rce 0.07944 Rce 0.11112 Rce 0.12 Rce 0.12912 Rce 0.08592 Rce 0.08232 Rce 0.09024 Pre-Tax Debt Cost 3.00% 4.20% 4.80% 4.30% 4.50% 2.60% 2.50% 6.90% 5.90% Bond Rating A B+ B+ B- BBB- BB- BB BB- WCE 81.03% WCE 62.76% WCE 55.57% WCE 44.86% WCE 57.38% WCE 92.16% WCE 91.48% WCE 50.35% WCE 41.92% Equity 248,699 4,190 2,699 2,666 12,059 160,826 20,034 1,603 918 Capital Structure Components Long-Term Debt Short-Term Debt 21,923 439 Wd 18.97% 19 8 320 138 211 21 250 Wd 37.24% Wd 44.43% Wd 7.84% Wd 8.52% Wd 55.14% Wd 42.62% Wd 49.65% Wd 58.08% 36,311 2,467 2,150 2,838 8,638 13,541 1,654 1,560 1,022 Total Capital 306,933 6,676 4,857 5,943 21,017 174,505 21,899 3,184 2,190 WACC 7.99% 6.71% 6.18% 7.36% 8.38% 12.07% 8.02% 6.69% 6.40% arget Disney Parks and Resorts Six Flags Cedar Fair Studio Entertainment Lions Gate Broadcasting and Media Viacom Netflix Consumer Products ULTA Sally Beauty Disney WACC Six Flags WACC Cedar Fair WACC Lions Gate WACC Viacom WACC Netflix WACC Game Stop Source: Bloomberg All Data Effective 31 July 2019 Ulta WACC Sally Beauty WACC Game Stop WACC Beta Expected Return of Market 0.96 0.89 0.77 1.21 1.1 1.46 0.86 0.81 0.92 9.60% 9.60% 9.60% 9.60% 9.60% 9.60% Bet/ERM 0.0792 9.60% 9.60% 9.60% Bet/ERM 0.06912 Bet/ERM 0.06408 Bet/ERM 0.05544 Bet/ERM 0.08712 Bet/ERM 0.10512 Bet/ERM 0.06192 Bet/ERM 0.05832 Bet/ERM 0.06624 Weighted Average Cost of Capital Case Calculations Cost of Capital Components Risk Free Rate Tax Rate 2.40% 2.40% 2.40% 2.40% 2.40% 2.40% 2.40% 2.40% 2.40% 21.80% 24.20% 17.00% 0.00% 22.00% 17.70% 22.70% 25.70% 23.50% Rce 9.31% Rce 0.08808 Rce 0.07944 Rce 0.11112 Rce 0.12 Rce 0.12912 Rce 0.08592 Rce 0.08232 Rce 0.09024 Pre-Tax Debt Cost 3.00% 4.20% 4.80% 4.30% 4.50% 2.60% 2.50% 6.90% 5.90% Bond Rating A B+ B+ B- BBB- BB- BB BB- WCE 81.03% WCE 62.76% WCE 55.57% WCE 44.86% WCE 57.38% WCE 92.16% WCE 91.48% WCE 50.35% WCE 41.92% Equity 248,699 4,190 2,699 2,666 12,059 160,826 20,034 1,603 918 Capital Structure Components Long-Term Debt Short-Term Debt 21,923 439 Wd 18.97% 19 8 320 138 211 21 250 Wd 37.24% Wd 44.43% Wd 7.84% Wd 8.52% Wd 55.14% Wd 42.62% Wd 49.65% Wd 58.08% 36,311 2,467 2,150 2,838 8,638 13,541 1,654 1,560 1,022 Total Capital 306,933 6,676 4,857 5,943 21,017 174,505 21,899 3,184 2,190 WACC 7.99% 6.71% 6.18% 7.36% 8.38% 12.07% 8.02% 6.69% 6.40%
Expert Answer:
Answer rating: 100% (QA)
Tax Rate The higher the tax rate the lower the aftertax cost of debt and the higher the WACC Viacom ... View the full answer
Related Book For
Financial Reporting And Analysis
ISBN: 9781260247848
8th Edition
Authors: Lawrence Revsine, Daniel Collins, Bruce Johnson, Fred Mittelstaedt, Leonard Soffer
Posted Date:
Students also viewed these finance questions
-
A study was conducted by the sports department of a national network television station in which the objective was to determine whether a difference exists between median annual salaries of National...
-
In this Disney Case we calculate Disneys WACC and compare it to the WACCs for companies that operate in one of Disneys four primary segments (parks and resorts, studio entertainment, broadcasting and...
-
Read Exhibit 10.6 carefully and answer the following question: Can a free-market system be trusted to effectively address the global concern in biodiversity loss? Why or why not? Exhibit 10.6 EXHIBIT...
-
A nuclear power facility produces a vast amount of heat which is usually discharged into aquatic systems. This heat raises the temperature of the aquatic system, resulting in a greater concentration...
-
Explain why the SP LM chose for estimating Precisions cost of equity is likely justified in being near the high end of the range.
-
Washing clothes is most similar to large-scale washing when (select the best answer) a. the clothes are washed by hand. b. the clothes are washed with detergent but no soap. c. the clothes are washed...
-
Journalize the following transactions that occurred in September 2015 for Aquamarines. No explanations are needed. Identify each accounts payable and accounts receivable with the vendor or customer...
-
ces Outdoor Luggage, Incorporated, makes high-end hard-sided luggage for sports equipment. Data concerning three of the company's most popular models appear below. Ski Guard Golf Guard Selling price...
-
The Walton Toy Company manufactures a line of dolls and a sewing kit. Demand for the company's products is increasing, and management requests assistance from you in determining an economical sales...
-
Britta utilizes multiple independent contractors in her drywall construction business; one of them neglects to provide her with the appropriate TIN. Accordingly, Britta must take backup income tax...
-
Kido Company makes a product "Blue". It takes 100,000 direct labor hours to manufacture the product. Total overhead for the product is $400,000. Using the traditional cost method of direct labor...
-
She is single with no dependents. She worked for the same camp last year and received a full refund of all the federal taxes they withheld because she had no tax liability. She expects this year to...
-
Millard Publishing receives payments in advance for its magazine subscriptions and records these payments as Unearned Subscription Revenue. Millard started the year with a balance of $358,000 in the...
-
1. What is a debit entry in accounting? 2. How is a debit recorded in a general ledger? 3. Explain the relationship between debits and assets. 4. What are some common examples of debit accounts? 5....
-
Zing Cell Phone Company entered into the following transactions involving current liabilities during 2 0 2 3 and 2 0 2 4 : 2 0 2 3 Mar. 1 4 Purchased merchandise on credit from Ferris Inc. for $ 1 5...
-
Explain why each of the following is either a private good or a public good: traffic lights, in line skates, a city park, a chicken salad sandwich, a tennis racket, national defense, a coastal...
-
The following cash flow information pertains to the 20X1 operations of Fishmaster, Inc., a maker of fishing equipment. Cash collections from customers $ 79,533 Cash payments to suppliers of inventory...
-
Selected financial statements for Ralston Company, a sole proprietorship, are as follows: Balance Sheet as of December 31, 20X0 Assets: Cash $ 30,000 Equipment 36,000 Accumulated depreciation:...
-
Jerrys Jellies sells one-and two-year mail-order subscriptions for its jelly-of-the-month business. Subscriptions are collected in advance. An analysis of the recorded sales activity revealed the...
-
Critic Ivor Smallbrain is watching the horror movie Salamanders on a Desert Island. In the film, there are 30 salamanders living on a desert island: 15 are red, 7 blue and 8 green. When two of a...
-
Find \(n\), given that both \(n\) and \(\sqrt{n-2}+\sqrt{n+2}\) are positive integers.
-
Environmental Business Consultants, LLC (EBC) has a contract with Terrabean Coffee, a large retail coffee company with 5,000 shops across North America, to manage the companys waste disposal and...
Study smarter with the SolutionInn App