The following table gives the balance sheet for Travellers Inn Inc. (TII), a company that was formed by merging a number of regional motel chains. Travellers Inn: (Millions of Dollars)Cash $ 10 Accounts payable $ 10Accounts receivable 20 Accruals 15Inventories 20 Short-term debt 0 Current assets $ 50 Current liabilities $ 25Net fixed assets 50 Long-term debt 30 Preferred stock (50,000 shares) 5 Common equity Common stock (3,800,000 shares) $ 10 Retained earnings 30 Total common equity $ 40Total assets $100 Total liabilities and equity $100 The following facts also apply to TII: The long-term debt consists of 29,412 bonds, each having a 30-year maturity, semiannual payments, a coupon rate of 7.6%, and a face value of $1,000. Currently, these bonds provide investors with a yield to maturity of 11.8%. If new bonds were sold, they would have an 11.8% yield to maturity.TII's perpetual preferred stock has a $100 par value, pays a quarterly dividend per share of $1, and has a yield to investors of 8%. New perpetual preferred stock would have to provide the same yield to investors, and the company would incur a 3.15% flotation cost to sell it.The company has 3.8 million shares of common stock outstanding, a price per share = P0 = $20, dividend per share = D0 = $1, and earnings per share = EPS0 = $5. The return on equity (ROE) is expected to be 8%.The stock has a beta of 1.6. The T-bond rate is 7%, and RPM is estimated to be 5%.TII's financial vice president recently polled some pension fund investment managers who hold TII's securities regarding what minimum rate of return on TII's common would make them willing to buy the common rather than TII bonds, given that the bonds yielded 11.8%. The responses suggested a risk premium over TII bonds of 3 percentage points.TII is in the 25% federal-plus-state tax bracket. Assume that you were recently hired by TII as a financial analyst and that your boss, the treasurer, has asked you to estimate the company's WACC under the assumption that no new equity will be issued. Your cost of capital should be appropriate for use in evaluating projects that are in the same risk class as the assets TII now operates. Based on your analysis, answer the following questions. Do not round intermediate calculations. Round your answers to two decimal places.What are the current market value weights for debt, preferred stock, and common stock? (Hint: Do your work in dollars, not millions of dollars.) WeightDebt %Preferred stock %Common stock % What is the after-tax cost of debt? %What is the cost of preferred stock? %What is the required return on common stock using CAPM? %Use the retention growth equation to estimate the expected growth rate. Then use the expected growth rate and the dividend growth model to estimate the required return on common stock. %What is the required return on common stock using the own-bond-yield-plus-judgmental-risk-premium approach? %What is Travellers' WACC? Use the required returns on stock from part e. %

As per company policy, it is only possible to solve the first three subparts of this question. In order to find any value like WACC or cost of debt one needs to follow the balance sheet of the company. Cost of debt is the interest payment given to the lender for using the money for some period of time. Cost of common stock is the dividend which is the compensation for investing money into a business. Cost of preferred stock is the specific and regular coupon payment received by the lender. Calculation of Current Market Value Weights is as follows:Total value of common stock=Price per share×Number of outstanding share=$20×3.8=$76(in millions)Total value of prefered stock=Par value×Number of prefered stock=$100×50,000=$5(in millions)Total value of Debt=(Par value×Number of bonds)+Current liabilities=($1000×29412)+$25=($29 +$25)milion=$54(in millions)Weight of common stock=Total value of common stockTotal value of all sources=$76$(54+76+5)=$76$135×100=56.30%Weight of prefered stock=Total value of prefered stockTotal value of all sources of capital=$5$135×100=3.70%Weight of debt=Total value of debtTotal value of all capital sources×100=$54$135×100=40%Calculation of after tax cost of debt is as follows:After tax cost of debt=YTM×(1-Tax rate)=11%×(1-0.25)=8.25%Calculation of prefered stock is as follows:Market price of prefered stock=Annual dividendYield =$1×40.11=$36.36Cost of new prefered stock=Annual dividendCurrent market price-floatation cost=$1×4$36.35-(3.15%-$36.35)=$4$36.35-$1.14=$4$35.20=11.36%

Answered: What are the current market value…

Essentials Of Investments

11th Edition

ISBN:9781260013924

Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.

Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.

Chapter1: Investments: Background And Issues

Section: Chapter Questions

Problem 1PS

See similar textbooks

Related questions

Concept explainers

Question

The following table gives the balance sheet for Travellers Inn Inc. (TII), a company that was formed by merging a number of regional motel chains.

Travellers Inn: (Millions of Dollars)
Cash	$ 10	Accounts payable	$ 10
Accounts receivable	20	Accruals	15
Inventories	20	Short-term debt	0
Current assets	$ 50	Current liabilities	$ 25
Net fixed assets	50	Long-term debt	30
		Preferred stock (50,000 shares)	5
		Common equity
		Common stock (3,800,000 shares)	$ 10
		Retained earnings	30
		Total common equity	$ 40
Total assets	$100	Total liabilities and equity	$100

The following facts also apply to TII:

The long-term debt consists of 29,412 bonds, each having a 30-year maturity, semiannual payments, a coupon rate of 7.6%, and a face value of $1,000. Currently, these bonds provide investors with a yield to maturity of 11.8%. If new bonds were sold, they would have an 11.8% yield to maturity.
TII's perpetual preferred stock has a $100 par value, pays a quarterly dividend per share of $1, and has a yield to investors of 8%. New perpetual preferred stock would have to provide the same yield to investors, and the company would incur a 3.15% flotation cost to sell it.
The company has 3.8 million shares of common stock outstanding, a price per share = P₀ = $20, dividend per share = D₀ = $1, and earnings per share = EPS₀ = $5. The return on equity (ROE) is expected to be 8%.
The stock has a beta of 1.6. The T-bond rate is 7%, and RP_M is estimated to be 5%.
TII's financial vice president recently polled some pension fund investment managers who hold TII's securities regarding what minimum rate of return on TII's common would make them willing to buy the common rather than TII bonds, given that the bonds yielded 11.8%. The responses suggested a risk premium over TII bonds of 3 percentage points.
TII is in the 25% federal-plus-state tax bracket.

Assume that you were recently hired by TII as a financial analyst and that your boss, the treasurer, has asked you to estimate the company's WACC under the assumption that no new equity will be issued. Your cost of capital should be appropriate for use in evaluating projects that are in the same risk class as the assets TII now operates. Based on your analysis, answer the following questions. Do not round intermediate calculations. Round your answers to two decimal places.

What are the current market value weights for debt, preferred stock, and common stock? (Hint: Do your work in dollars, not millions of dollars.)

Weight

Debt   %

Preferred stock   %

Common stock   %
What is the after-tax cost of debt?
%
What is the cost of preferred stock?
%
What is the required return on common stock using CAPM?
%
Use the retention growth equation to estimate the expected growth rate. Then use the expected growth rate and the dividend growth model to estimate the required return on common stock.
%
What is the required return on common stock using the own-bond-yield-plus-judgmental-risk-premium approach?
%
What is Travellers' WACC? Use the required returns on stock from part e.
%

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 5 steps

SEE SOLUTION Check out a sample Q&A here

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.

What are the current market value weights for debt, preferred stock, and common stock? (Hint: Do your work in dollars, not millions of dollars.) Weight Debt % Preferred stock % Common stock % What is the after-tax cost of debt? % What is the cost of preferred stock? %