Using CFO Sheila Dowling’s projected weighted-average-cost of capital (WACC) schedule, what discount rate would you choose? What flaws, if any, might be inherent in using the WACC as the discount rate?

Fundamentals of Financial Management (MindTap Course List)
14th Edition
ISBN:9781285867977
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Eugene F. Brigham, Joel F. Houston
Chapter10: The Cost Of Capital
Section: Chapter Questions
Problem 2TCL
icon
Related questions
Question

Using CFO Sheila Dowling’s projected weighted-average-cost of capital (WACC) schedule, what discount rate would you choose? What flaws, if any, might be inherent in using the WACC as the discount rate?

Exhibit 7: Cost of Capital Analysis
Company:
Cathleen Sinclair
General Health & Beauty
Women's Care Company
Skin Care Enterprises
Average
Debt/
Debt/
Value Equity
0.0%
0.0%
5.0%
5.3%
10.0% 11.1%
15.0% 17.6%
20.0% 25.0%
25.0% 33.3%
Debt/
Value
81.6%
16.5%
10.0%
23.6%
32.9%
Tax Rate
Asset Equity
Beta
Beta
1.18
1.22
1.26
1.31
1.18
1.18
1.18
1.18
1.18
1.18
10-Year Treasury
Market Risk Premium
Debt/
Equity
444.9%
19.8%
11.1%
30.9%
49.1%
Assumptions:
Est. Hansson EBITDA Multiple
Est. Hansson Enterprise Value
Existing D/V
Estimated New D/V
Existing Net Debt
Plus: New Expansion Debt
Total Estimated Debt
Assumed Debt Beta
Estimated Cost of Debt
Equity Debt
Beta
Beta
2.22
1.95
1.14
1.35
1.67
1.36 10.56%
1.42
Cost of
Equity
9.67%
9.86%
Cost of
Debt
WACC
7.75%
9.67%
7.75%
9.60%
10.07% 7.75%
9.53%
10.30%
7.75%
9.45%
7.75%
9.38%
10.86% 7.75% 9.31%
3.75%
5.00%
40.0%
7.0x
514.5
49.8
57.8
107.6
9.7%
20.9%
0.25
0.00
0.00
0.00
0.06
0.00
7.75%
Asset
Beta
0.79
1.74
1.07
1.14
1.18
Transcribed Image Text:Exhibit 7: Cost of Capital Analysis Company: Cathleen Sinclair General Health & Beauty Women's Care Company Skin Care Enterprises Average Debt/ Debt/ Value Equity 0.0% 0.0% 5.0% 5.3% 10.0% 11.1% 15.0% 17.6% 20.0% 25.0% 25.0% 33.3% Debt/ Value 81.6% 16.5% 10.0% 23.6% 32.9% Tax Rate Asset Equity Beta Beta 1.18 1.22 1.26 1.31 1.18 1.18 1.18 1.18 1.18 1.18 10-Year Treasury Market Risk Premium Debt/ Equity 444.9% 19.8% 11.1% 30.9% 49.1% Assumptions: Est. Hansson EBITDA Multiple Est. Hansson Enterprise Value Existing D/V Estimated New D/V Existing Net Debt Plus: New Expansion Debt Total Estimated Debt Assumed Debt Beta Estimated Cost of Debt Equity Debt Beta Beta 2.22 1.95 1.14 1.35 1.67 1.36 10.56% 1.42 Cost of Equity 9.67% 9.86% Cost of Debt WACC 7.75% 9.67% 7.75% 9.60% 10.07% 7.75% 9.53% 10.30% 7.75% 9.45% 7.75% 9.38% 10.86% 7.75% 9.31% 3.75% 5.00% 40.0% 7.0x 514.5 49.8 57.8 107.6 9.7% 20.9% 0.25 0.00 0.00 0.00 0.06 0.00 7.75% Asset Beta 0.79 1.74 1.07 1.14 1.18
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 1 images

Blurred answer
Follow-up Questions
Read through expert solutions to related follow-up questions below.
Follow-up Question

How were you able to find a D/V of 9.7% and D/V of 20%?

Solution
Bartleby Expert
SEE SOLUTION
Knowledge Booster
Stock Market Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781285867977
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning