Here is the condensed 2021 balance sheet for Skye Computer Company (in thousands of dollars): 2021 Current assets $ 1,600 Net fixed assets 2,400 Total assets $ 4,000 Accounts payable and accruals $ 600 Short-term debt 200 Long-term debt 1,275 Preferred stock (15,000 shares) 325 Common stock (40,000 shares) 775 Retained earnings 825 Total common equity $ 1,600 Total liabilities and equity $ 4,000 Skye's earnings per share last year were $2.90. The common stock sells for $45.00, last year's dividend (D0) was $1.90, and a flotation cost of 8% would be required to sell new common stock. Security analysts are projecting that the common dividend will grow at an annual rate of 9%. Skye's preferred stock pays a dividend of $3.00 per share, and its preferred stock sells for $25.00 per share. The firm's before-tax cost of debt is 8%, and its marginal tax rate is 25%. The firm's currently outstanding 8% annual coupon rate, long-term debt sells at par value. The market risk premium is 6%, the risk-free rate is 7%, and Skye's beta is 1.544. The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $1.475 million. Do not round intermediate calculations. Round your answers to two decimal places. 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: fill in the blank 2 % Cost of preferred stock: fill in the blank 3 % Cost of retained earnings: fill in the blank 4 % Cost of new common stock: fill in the blank 5 % Now calculate the cost of common equity from retained earnings, using the CAPM method. 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:
Here is the condensed 2021 balance sheet for Skye Computer Company (in thousands of dollars):
| 2021 | ||||
| Current assets | $ | 1,600 | ||
| Net fixed assets | 2,400 | |||
| Total assets | $ | 4,000 | ||
| Accounts payable and accruals | $ | 600 | ||
| Short-term debt | 200 | |||
| Long-term debt | 1,275 | |||
| 325 | ||||
| Common stock (40,000 shares) | 775 | |||
| 825 | ||||
| Total common equity | $ | 1,600 | ||
| Total liabilities and equity | $ | 4,000 |
Skye's earnings per share last year were $2.90. The common stock sells for $45.00, last year's dividend (D0) was $1.90, and a flotation cost of 8% would be required to sell new common stock. Security analysts are projecting that the common dividend will grow at an annual rate of 9%. Skye's preferred stock pays a dividend of $3.00 per share, and its preferred stock sells for $25.00 per share. The firm's before-tax cost of debt is 8%, and its marginal tax rate is 25%. The firm's currently outstanding 8% annual coupon rate, long-term debt sells at par value. The market risk premium is 6%, the risk-free rate is 7%, and Skye's beta is 1.544. The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $1.475 million.
Do not round intermediate calculations. Round your answers to two decimal places.
-
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: fill in the blank 2 %
Cost of preferred stock: fill in the blank 3 %
Cost of retained earnings: fill in the blank 4 %
Cost of new common stock: fill in the blank 5 %
Now calculate the cost of common equity from retained earnings, using the
CAPM method. -
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:
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
