Megan and Ray Limited (hereafter referred to as “Megan and Ray” or “the company”) is a major construction company that has most of its operations in Southern Africa, in fact, its corporate office is in Sandton, in Gauteng province, South Africa. The company is listed on the JSE. It is one of the biggest companies in the construction sector in South Africa. It’s JSE’s sector market capitalisation is currently estimated at 25%. The company has been doing relatively well despite the recent global economic hardships which have negatively affected this sector and now the Covid -19 pandemic is also exacerbating the problem. Recently, the company acquired rights to build 3 bridges on some of the major highways in Southern Mozambique. This business venture is surely a good opportunity for the company to continue to do relatively well and survive the aforementioned economic problems. The company’s management proposes to finance the new operation through a rights issue of ordinary shares. At present, the company is financed by a combination of ordinary share capital, non-redeemable preference shares and redeemable debentures. An extract from the company’s financial statements at 30 June 2021 is as follows: 2 Extract from the statement of financial position for Megan and Ray Ltd at 30 June 2021 R Ordinary shares 5 000 000 Non-distributable reserve 600 000 Retained profit 400 000 15% non-redeemable preference shares 2 000 000 16% redeemable debentures 1 000 000 Bank overdraft 300 000 Deferred tax 600 000 9 900 000 Other information: The company has 1 000 000 ordinary shares in issue, with each share having a nominal value of R5. Megan and Ray paid a dividend of R2 per share in the year ended 30 June 2021 and dividends are expected to grow at a constant rate of 5% per annum in the long term. The shareholders required rate of return is 24%. The company has 400 000 non-redeemable preference shares in issue. The dividend rate on these shares is 15% and their par value is R5 per share. Similar preference shares are currently yielding 12% per annum. The 25 000 redeemable debentures mature in 10 years and are redeemable par value of R4 per debenture. The debenture pre-tax coupon rate is 16% per annum and coupon interest is paid annually. The pre-tax yield to maturity (YTM) of similar debentures in the sector is currently at 18.34% per annum. The current corporate tax rate is 28% assumed. Determine the company’s WACC using all the following bases: i) Market values; ii) Book values; and iii) Target values (ratios) if the optimal debt: equity ratio is ordinary shares 60%, preference shares 20% and longterm loans 20%.
Megan and Ray Limited (hereafter referred to as “Megan and Ray” or “the company”) is a major construction company
that has most of its operations in Southern Africa, in fact, its corporate office is in Sandton, in Gauteng province, South
Africa. The company is listed on the JSE. It is one of the biggest companies in the construction sector in South Africa. It’s
JSE’s sector market capitalisation is currently estimated at 25%. The company has been doing relatively well despite the
recent global economic hardships which have negatively affected this sector and now the Covid -19 pandemic is also
exacerbating the problem. Recently, the company acquired rights to build 3 bridges on some of the major highways in
Southern Mozambique. This business venture is surely a good opportunity for the company to continue to do relatively
well and survive the aforementioned economic problems. The company’s management proposes to finance the new
operation through a rights issue of ordinary shares. At present, the company is financed by a combination of ordinary
share capital, non-redeemable
statements at 30 June 2021 is as follows:
2
Extract from the
R
Ordinary shares 5 000 000
Non-distributable reserve 600 000
Retained profit 400 000
15% non-redeemable preference shares 2 000 000
16% redeemable debentures 1 000 000
Bank overdraft 300 000
Deferred tax 600 000
9 900 000
Other information:
The company has 1 000 000 ordinary shares in issue, with each share having a nominal value of R5. Megan and Ray
paid a dividend of R2 per share in the year ended 30 June 2021 and dividends are expected to grow at a constant
rate of 5% per annum in the long term. The shareholders required
The company has 400 000 non-redeemable preference shares in issue. The
and their par value is R5 per share. Similar preference shares are currently yielding 12% per annum.
The 25 000 redeemable debentures mature in 10 years and are redeemable par value of R4 per debenture. The
debenture pre-tax coupon rate is 16% per annum and coupon interest is paid annually. The pre-tax yield to maturity
(YTM) of similar debentures in the sector is currently at 18.34% per annum.
The current corporate tax rate is 28% assumed.
Determine the company’s WACC using all the following bases:
i) Market values;
ii) Book values; and
iii) Target values (ratios) if the optimal debt: equity ratio is ordinary shares 60%, preference shares 20% and longterm loans 20%.
Step by step
Solved in 2 steps with 2 images
