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?
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
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](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F1250a9c4-83e6-42d7-b850-bff00f31dd37%2F2acc0616-65fe-454b-9ec9-cabb4c8d5fe9%2Fqdprig_processed.png&w=3840&q=75)
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
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 1 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
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
Knowledge Booster
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.Recommended textbooks for you
![Fundamentals of Financial Management (MindTap Cou…](https://www.bartleby.com/isbn_cover_images/9781285867977/9781285867977_smallCoverImage.gif)
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781285867977
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
![Fundamentals of Financial Management (MindTap Cou…](https://www.bartleby.com/isbn_cover_images/9781285867977/9781285867977_smallCoverImage.gif)
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781285867977
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning