CALCULATING THE WACC Here is the condensed 2019 balance sheet for Skye Computer Company (in thousands of dollars): Skye’s earnings per share last year were $3.20. The common stock sells for $55.00. last year’s dividend (D 0 ) was $2.10, and a flotation cost of 10% 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 $3.30 per share, and its preferred stock sells for $30.00 per share. The firm’s before-lax cost of debt is 10%, and its marginal tax rate is 25%. The firm’s currently outstanding 10% annual coupon rate, long-term debt sells at par value. The market risk premium is 5%, the risk-free rate is 6%, and Skye’s beta is 1.516. The firm’s total debt, which is the sum of the company’s short-term debt and long-term debt, equals $1.2 million. a. 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. b. Now calculate the cost of common equity from retained earnings, using the CAPM method. c. What is the cost of new common stock based on the CAPM? ( Hint: Find the difference between r 1 and r s as determined by the DCF method, and add that differential to the CAPM value for r s .) d. 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?

Question

Want to see more full solutions like this?

Answer 1

Textbook Question

Chapter 10, Problem 21SP

CALCULATING THE WACC Here is the condensed 2019 balance sheet for Skye Computer Company (in thousands of dollars):

Chapter 10, Problem 21SP, CALCULATING THE WACC Here is the condensed 2019 balance sheet for Skye Computer Company (in

Skye’s earnings per share last year were $3.20. The common stock sells for $55.00. last year’s dividend (D₀) was $2.10, and a flotation cost of 10% 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 $3.30 per share, and its preferred stock sells for $30.00 per share. The firm’s before-lax cost of debt is 10%, and its marginal tax rate is 25%. The firm’s currently outstanding 10% annual coupon rate, long-term debt sells at par value. The market risk premium is 5%, the risk-free rate is 6%, and Skye’s beta is 1.516. The firm’s total debt, which is the sum of the company’s short-term debt and long-term debt, equals $1.2 million.

a. 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.
b. Now calculate the cost of common equity from retained earnings, using the CAPM method.
c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between r₁ and r_s as determined by the DCF method, and add that differential to the CAPM value for r_s.)
d. 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?

a.

Expert Solution

Summary Introduction

To Determine: The after-tax cost of debt, cost of preferred stock, cost of common equity from retained earnings and cost of common equity from new common stock of Company SC.

Introduction: WACC is abbreviated as weighted average cost of capital, is a equation that computes the average rate of return that an organization requires to acquire to repay its security holders or investors. This computation is utilized to determine if a project is beneficial or in the event that it just repays the expense of subsidizing the project.

Answer to Problem 21SP

The after-tax cost of debt is 7.50%, cost of preferred stock is 11%, cost of common equity from retained earnings is 13.16% and cost of common equity from new common stock is 13.62%.

Explanation of Solution

Determine the after-tax cost of debt

Aftertax Cost of Debt=[Cost of Debt(rd)×(1−Tax Rate(T))]=[10%×(1−25%)]=[10%×75%]=7.50%

Therefore the after-tax cost of debt is 7.50%.

Determine the cost of preferred stock

Cost of Preferred Stock(rP)=[Preferred Dividends(DP)Cost ofPreferred Stock]=[$3.30$30]=11%

Therefore the cost of preferred stock is 11%.

Determine the cost of common equity from retained earnings

Cost of Retained Equity(rs)=[(D0(1+g)(P0))+g]=[($2.10×(1+9%)$55)+9%]=[0.04161+0.09]=0.13161 or 13.16%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

Therefore the cost of common equity from retained earnings is 13.16%.

Determine the cost of common equity from new common stock based on DCF

Cost of Common Equity(re)=[(D0×(1+g)P0×(1−F))+g]=[($2.10×(1+9%)$55×(1−10%))+9%]=[($2.289$49.50)+9%]=[0.046242+0.09]=0.136242 or 13.62%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

F - Flotation cost

Therefore the cost of common equity from new common stock based on DCF is 13.62%.

b.

Expert Solution

Summary Introduction

To Determine: The cost of common equity from retained earnings of Company SC utilising CAPM method.

Answer to Problem 21SP

The cost of common equity from retained earnings of Company SC utilising CAPM method is 13.58%.

Explanation of Solution

Determine the cost of common equity from retained earnings using CAPM

Cost of Retained Equity(rs)=[rF+β×rM]=[6%+1.516×5%]=[0.06+0.0758]=0.1358 or 13.58%

Here,

r_F - Risk free rate

r_M - Market risk premium

B - Beta of stock

Therefore the cost of common equity from retained earnings using CAPM is 13.58%.

c.

Expert Solution

Summary Introduction

To Determine: The cost of new common equity based on CAPM.

Answer to Problem 21SP

The cost of new common equity based on CAPM is 14.04%.

Explanation of Solution

Determine the difference between the cost of common equity from retained earnings and cost of common equity from new common stock

Difference=[Cost of Common Equity(re)−Cost of Retained Equity(rs)]=[13.62%−13.16%]=0.46%

Therefore the difference between the cost of common equity from retained earnings and cost of common equity from new common stock is 0.46%

Determine the cost of new common equity based on CAPM

Cost of New Common Equity(re)=[Cost of Retained Equity(rs)+Difference]=[13.58%+0.46%]=14.04%

Therefore the cost of new common equity based on CAPM is 14.04%.

d.

Expert Solution

Summary Introduction

To Determine: The WACC if the firm utilises only retained earnings for equity and if the firm expands rapidly in order to issue new common stock.

Answer to Problem 21SP

The WACC if the firm uses only retained earnings for equity and if the firm expands rapidly in order to issue new common stock

Explanation of Solution

Determine the market value of preferred stock

Market ValuePreferred Stock=[PricePreferred Stock×Shares OutstandingFace Value]=[$30×10,000$1,000]=[$300,000$1,000]=$300

Therefore the market value of preferred stock is $300

Determine the market value of debt

Market ValueDebt=[Long Term Debt+Short Term Debt]=[$1,100+$100]=$1,200

Therefore the market value of debt is $1,200

Determine the market value of common stock

Market ValueCommon Stock=[PriceCommon Stock×Shares OutstandingFace Value]=[$55×50,000$1,000]=[$2,750,000$1,000]=$2,750

Therefore the market value of common stock is $2,750

Determine the total market value

Total Market Value=[Market ValueCommon Stock+Market ValueDebt+Market ValuePreferred Stock]=[$2,750+$1,200+$300]=$4,250

Therefore the total market value is $4,250

Determine the weight of preferred stock

WeightPreferred Stock=[Market ValuePreferred StockTotal Market Value]=[$300$4,250]=0.07058 or 7.06%

Therefore the weight of preferred stock is 7.06%

Determine the weight of debt

WeightDebt=[Market ValueDebtTotal Market Value]=[$1,200$4,250]=0.28235 or 28.24%

Therefore the weight of debt is 28.24%

Determine the weight of common stock

WeightCommon Stock=[Market ValueCommon StockTotal Market Value]=[$2,750$4,250]=0.64705 or 64.71%

Therefore the weight of common stock is 64.71%

Determine the WACC if the firm uses only retained earnings for equity

For the rate of common stock, the average of old and new common stock values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp×)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(13.16%+13.58%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.37%)]=[0.02118+0.007766+0.086517]

=0.115463or 11.55%

Here,

w_d - Weight of debt

r_d - Rate of debt

T - Tax rate

w_p - Weight of preferred stock

r_p - Rate of preferred stock

w_e - Weight of common stock

r_e - Rate of common stock

Therefore the WACC if the firm uses only retained earnings for equity is 11.55%.

Determine the WACC if the firm expands rapidly in order to issue new common stock.

For the rate of common stock, the average of cost of new common equity based on CAPM and the cost of new common equity based on DCF values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(14.04%+13.62%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.83%)]=[0.02118+0.007766+0.089494]=0.11844 or 11.84%

Therefore the WACC if the firm expands rapidly in order to issue new common stock is 11.84%.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Students have asked these similar questions

Does Airbnb have any impaired assets? If so, what are they?

1. Consider two assets with the following returns: State Prob. of state R1 R2 1 2/3 .03 .05 2 1/3 .09 .02

Bright wood! Seating sells reclining chairs for $55.00 per unit. The variable cost is 322 per unit. Each reclining chair requires 5 direct labor hours and 3 machine hours to produce. ibution margin pemachine hon Wrightwood Manufacturing has a break-even point of 1,500 units. The sales price per unit is $18. and the variable cost per us $13. If the company sells 3,500 units, what will its net income be? Crestwood Industries provides the following budget data for its Processing Department for the year 2022: ⚫ Manufacturing Overhead Costs=250 ⚫ Direct Labor Costs $1,234,500 Determine the manufacturing overhead application rate under the base of Direct Labor Costs. Modesto Accessories manufactures two types of wallets leather and canvas. The company allocates manufacturing overhead using a single plant wide rate with direct labor cost as the allocation base. $48 Estimated Overhead Costs = 30,600 Direct Labor Cost per Leather Wallet Direct Labor Cost per Canvas Wallet = $52 Number of…

Answer 2

Textbook Question

Chapter 10, Problem 21SP

CALCULATING THE WACC Here is the condensed 2019 balance sheet for Skye Computer Company (in thousands of dollars):

Chapter 10, Problem 21SP, CALCULATING THE WACC Here is the condensed 2019 balance sheet for Skye Computer Company (in

Skye’s earnings per share last year were $3.20. The common stock sells for $55.00. last year’s dividend (D₀) was $2.10, and a flotation cost of 10% 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 $3.30 per share, and its preferred stock sells for $30.00 per share. The firm’s before-lax cost of debt is 10%, and its marginal tax rate is 25%. The firm’s currently outstanding 10% annual coupon rate, long-term debt sells at par value. The market risk premium is 5%, the risk-free rate is 6%, and Skye’s beta is 1.516. The firm’s total debt, which is the sum of the company’s short-term debt and long-term debt, equals $1.2 million.

a. 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.
b. Now calculate the cost of common equity from retained earnings, using the CAPM method.
c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between r₁ and r_s as determined by the DCF method, and add that differential to the CAPM value for r_s.)
d. 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?

a.

Expert Solution

Summary Introduction

To Determine: The after-tax cost of debt, cost of preferred stock, cost of common equity from retained earnings and cost of common equity from new common stock of Company SC.

Introduction: WACC is abbreviated as weighted average cost of capital, is a equation that computes the average rate of return that an organization requires to acquire to repay its security holders or investors. This computation is utilized to determine if a project is beneficial or in the event that it just repays the expense of subsidizing the project.

Answer to Problem 21SP

The after-tax cost of debt is 7.50%, cost of preferred stock is 11%, cost of common equity from retained earnings is 13.16% and cost of common equity from new common stock is 13.62%.

Explanation of Solution

Determine the after-tax cost of debt

Aftertax Cost of Debt=[Cost of Debt(rd)×(1−Tax Rate(T))]=[10%×(1−25%)]=[10%×75%]=7.50%

Therefore the after-tax cost of debt is 7.50%.

Determine the cost of preferred stock

Cost of Preferred Stock(rP)=[Preferred Dividends(DP)Cost ofPreferred Stock]=[$3.30$30]=11%

Therefore the cost of preferred stock is 11%.

Determine the cost of common equity from retained earnings

Cost of Retained Equity(rs)=[(D0(1+g)(P0))+g]=[($2.10×(1+9%)$55)+9%]=[0.04161+0.09]=0.13161 or 13.16%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

Therefore the cost of common equity from retained earnings is 13.16%.

Determine the cost of common equity from new common stock based on DCF

Cost of Common Equity(re)=[(D0×(1+g)P0×(1−F))+g]=[($2.10×(1+9%)$55×(1−10%))+9%]=[($2.289$49.50)+9%]=[0.046242+0.09]=0.136242 or 13.62%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

F - Flotation cost

Therefore the cost of common equity from new common stock based on DCF is 13.62%.

b.

Expert Solution

Summary Introduction

To Determine: The cost of common equity from retained earnings of Company SC utilising CAPM method.

Answer to Problem 21SP

The cost of common equity from retained earnings of Company SC utilising CAPM method is 13.58%.

Explanation of Solution

Determine the cost of common equity from retained earnings using CAPM

Cost of Retained Equity(rs)=[rF+β×rM]=[6%+1.516×5%]=[0.06+0.0758]=0.1358 or 13.58%

Here,

r_F - Risk free rate

r_M - Market risk premium

B - Beta of stock

Therefore the cost of common equity from retained earnings using CAPM is 13.58%.

c.

Expert Solution

Summary Introduction

To Determine: The cost of new common equity based on CAPM.

Answer to Problem 21SP

The cost of new common equity based on CAPM is 14.04%.

Explanation of Solution

Determine the difference between the cost of common equity from retained earnings and cost of common equity from new common stock

Difference=[Cost of Common Equity(re)−Cost of Retained Equity(rs)]=[13.62%−13.16%]=0.46%

Therefore the difference between the cost of common equity from retained earnings and cost of common equity from new common stock is 0.46%

Determine the cost of new common equity based on CAPM

Cost of New Common Equity(re)=[Cost of Retained Equity(rs)+Difference]=[13.58%+0.46%]=14.04%

Therefore the cost of new common equity based on CAPM is 14.04%.

d.

Expert Solution

Summary Introduction

To Determine: The WACC if the firm utilises only retained earnings for equity and if the firm expands rapidly in order to issue new common stock.

Answer to Problem 21SP

The WACC if the firm uses only retained earnings for equity and if the firm expands rapidly in order to issue new common stock

Explanation of Solution

Determine the market value of preferred stock

Market ValuePreferred Stock=[PricePreferred Stock×Shares OutstandingFace Value]=[$30×10,000$1,000]=[$300,000$1,000]=$300

Therefore the market value of preferred stock is $300

Determine the market value of debt

Market ValueDebt=[Long Term Debt+Short Term Debt]=[$1,100+$100]=$1,200

Therefore the market value of debt is $1,200

Determine the market value of common stock

Market ValueCommon Stock=[PriceCommon Stock×Shares OutstandingFace Value]=[$55×50,000$1,000]=[$2,750,000$1,000]=$2,750

Therefore the market value of common stock is $2,750

Determine the total market value

Total Market Value=[Market ValueCommon Stock+Market ValueDebt+Market ValuePreferred Stock]=[$2,750+$1,200+$300]=$4,250

Therefore the total market value is $4,250

Determine the weight of preferred stock

WeightPreferred Stock=[Market ValuePreferred StockTotal Market Value]=[$300$4,250]=0.07058 or 7.06%

Therefore the weight of preferred stock is 7.06%

Determine the weight of debt

WeightDebt=[Market ValueDebtTotal Market Value]=[$1,200$4,250]=0.28235 or 28.24%

Therefore the weight of debt is 28.24%

Determine the weight of common stock

WeightCommon Stock=[Market ValueCommon StockTotal Market Value]=[$2,750$4,250]=0.64705 or 64.71%

Therefore the weight of common stock is 64.71%

Determine the WACC if the firm uses only retained earnings for equity

For the rate of common stock, the average of old and new common stock values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp×)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(13.16%+13.58%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.37%)]=[0.02118+0.007766+0.086517]

=0.115463or 11.55%

Here,

w_d - Weight of debt

r_d - Rate of debt

T - Tax rate

w_p - Weight of preferred stock

r_p - Rate of preferred stock

w_e - Weight of common stock

r_e - Rate of common stock

Therefore the WACC if the firm uses only retained earnings for equity is 11.55%.

Determine the WACC if the firm expands rapidly in order to issue new common stock.

For the rate of common stock, the average of cost of new common equity based on CAPM and the cost of new common equity based on DCF values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(14.04%+13.62%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.83%)]=[0.02118+0.007766+0.089494]=0.11844 or 11.84%

Therefore the WACC if the firm expands rapidly in order to issue new common stock is 11.84%.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 3

Textbook Question

Chapter 10, Problem 21SP

CALCULATING THE WACC Here is the condensed 2019 balance sheet for Skye Computer Company (in thousands of dollars):

Chapter 10, Problem 21SP, CALCULATING THE WACC Here is the condensed 2019 balance sheet for Skye Computer Company (in

Skye’s earnings per share last year were $3.20. The common stock sells for $55.00. last year’s dividend (D₀) was $2.10, and a flotation cost of 10% 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 $3.30 per share, and its preferred stock sells for $30.00 per share. The firm’s before-lax cost of debt is 10%, and its marginal tax rate is 25%. The firm’s currently outstanding 10% annual coupon rate, long-term debt sells at par value. The market risk premium is 5%, the risk-free rate is 6%, and Skye’s beta is 1.516. The firm’s total debt, which is the sum of the company’s short-term debt and long-term debt, equals $1.2 million.

a. 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.
b. Now calculate the cost of common equity from retained earnings, using the CAPM method.
c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between r₁ and r_s as determined by the DCF method, and add that differential to the CAPM value for r_s.)
d. 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?

a.

Expert Solution

Summary Introduction

To Determine: The after-tax cost of debt, cost of preferred stock, cost of common equity from retained earnings and cost of common equity from new common stock of Company SC.

Introduction: WACC is abbreviated as weighted average cost of capital, is a equation that computes the average rate of return that an organization requires to acquire to repay its security holders or investors. This computation is utilized to determine if a project is beneficial or in the event that it just repays the expense of subsidizing the project.

Answer to Problem 21SP

The after-tax cost of debt is 7.50%, cost of preferred stock is 11%, cost of common equity from retained earnings is 13.16% and cost of common equity from new common stock is 13.62%.

Explanation of Solution

Determine the after-tax cost of debt

Aftertax Cost of Debt=[Cost of Debt(rd)×(1−Tax Rate(T))]=[10%×(1−25%)]=[10%×75%]=7.50%

Therefore the after-tax cost of debt is 7.50%.

Determine the cost of preferred stock

Cost of Preferred Stock(rP)=[Preferred Dividends(DP)Cost ofPreferred Stock]=[$3.30$30]=11%

Therefore the cost of preferred stock is 11%.

Determine the cost of common equity from retained earnings

Cost of Retained Equity(rs)=[(D0(1+g)(P0))+g]=[($2.10×(1+9%)$55)+9%]=[0.04161+0.09]=0.13161 or 13.16%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

Therefore the cost of common equity from retained earnings is 13.16%.

Determine the cost of common equity from new common stock based on DCF

Cost of Common Equity(re)=[(D0×(1+g)P0×(1−F))+g]=[($2.10×(1+9%)$55×(1−10%))+9%]=[($2.289$49.50)+9%]=[0.046242+0.09]=0.136242 or 13.62%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

F - Flotation cost

Therefore the cost of common equity from new common stock based on DCF is 13.62%.

b.

Expert Solution

Summary Introduction

To Determine: The cost of common equity from retained earnings of Company SC utilising CAPM method.

Answer to Problem 21SP

The cost of common equity from retained earnings of Company SC utilising CAPM method is 13.58%.

Explanation of Solution

Determine the cost of common equity from retained earnings using CAPM

Cost of Retained Equity(rs)=[rF+β×rM]=[6%+1.516×5%]=[0.06+0.0758]=0.1358 or 13.58%

Here,

r_F - Risk free rate

r_M - Market risk premium

B - Beta of stock

Therefore the cost of common equity from retained earnings using CAPM is 13.58%.

c.

Expert Solution

Summary Introduction

To Determine: The cost of new common equity based on CAPM.

Answer to Problem 21SP

The cost of new common equity based on CAPM is 14.04%.

Explanation of Solution

Determine the difference between the cost of common equity from retained earnings and cost of common equity from new common stock

Difference=[Cost of Common Equity(re)−Cost of Retained Equity(rs)]=[13.62%−13.16%]=0.46%

Therefore the difference between the cost of common equity from retained earnings and cost of common equity from new common stock is 0.46%

Determine the cost of new common equity based on CAPM

Cost of New Common Equity(re)=[Cost of Retained Equity(rs)+Difference]=[13.58%+0.46%]=14.04%

Therefore the cost of new common equity based on CAPM is 14.04%.

d.

Expert Solution

Summary Introduction

To Determine: The WACC if the firm utilises only retained earnings for equity and if the firm expands rapidly in order to issue new common stock.

Answer to Problem 21SP

The WACC if the firm uses only retained earnings for equity and if the firm expands rapidly in order to issue new common stock

Explanation of Solution

Determine the market value of preferred stock

Market ValuePreferred Stock=[PricePreferred Stock×Shares OutstandingFace Value]=[$30×10,000$1,000]=[$300,000$1,000]=$300

Therefore the market value of preferred stock is $300

Determine the market value of debt

Market ValueDebt=[Long Term Debt+Short Term Debt]=[$1,100+$100]=$1,200

Therefore the market value of debt is $1,200

Determine the market value of common stock

Market ValueCommon Stock=[PriceCommon Stock×Shares OutstandingFace Value]=[$55×50,000$1,000]=[$2,750,000$1,000]=$2,750

Therefore the market value of common stock is $2,750

Determine the total market value

Total Market Value=[Market ValueCommon Stock+Market ValueDebt+Market ValuePreferred Stock]=[$2,750+$1,200+$300]=$4,250

Therefore the total market value is $4,250

Determine the weight of preferred stock

WeightPreferred Stock=[Market ValuePreferred StockTotal Market Value]=[$300$4,250]=0.07058 or 7.06%

Therefore the weight of preferred stock is 7.06%

Determine the weight of debt

WeightDebt=[Market ValueDebtTotal Market Value]=[$1,200$4,250]=0.28235 or 28.24%

Therefore the weight of debt is 28.24%

Determine the weight of common stock

WeightCommon Stock=[Market ValueCommon StockTotal Market Value]=[$2,750$4,250]=0.64705 or 64.71%

Therefore the weight of common stock is 64.71%

Determine the WACC if the firm uses only retained earnings for equity

For the rate of common stock, the average of old and new common stock values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp×)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(13.16%+13.58%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.37%)]=[0.02118+0.007766+0.086517]

=0.115463or 11.55%

Here,

w_d - Weight of debt

r_d - Rate of debt

T - Tax rate

w_p - Weight of preferred stock

r_p - Rate of preferred stock

w_e - Weight of common stock

r_e - Rate of common stock

Therefore the WACC if the firm uses only retained earnings for equity is 11.55%.

Determine the WACC if the firm expands rapidly in order to issue new common stock.

For the rate of common stock, the average of cost of new common equity based on CAPM and the cost of new common equity based on DCF values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(14.04%+13.62%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.83%)]=[0.02118+0.007766+0.089494]=0.11844 or 11.84%

Therefore the WACC if the firm expands rapidly in order to issue new common stock is 11.84%.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 4

Textbook Question

Chapter 10, Problem 21SP

CALCULATING THE WACC Here is the condensed 2019 balance sheet for Skye Computer Company (in thousands of dollars):

Chapter 10, Problem 21SP, CALCULATING THE WACC Here is the condensed 2019 balance sheet for Skye Computer Company (in

Skye’s earnings per share last year were $3.20. The common stock sells for $55.00. last year’s dividend (D₀) was $2.10, and a flotation cost of 10% 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 $3.30 per share, and its preferred stock sells for $30.00 per share. The firm’s before-lax cost of debt is 10%, and its marginal tax rate is 25%. The firm’s currently outstanding 10% annual coupon rate, long-term debt sells at par value. The market risk premium is 5%, the risk-free rate is 6%, and Skye’s beta is 1.516. The firm’s total debt, which is the sum of the company’s short-term debt and long-term debt, equals $1.2 million.

a. 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.
b. Now calculate the cost of common equity from retained earnings, using the CAPM method.
c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between r₁ and r_s as determined by the DCF method, and add that differential to the CAPM value for r_s.)
d. 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?

a.

Expert Solution

Summary Introduction

To Determine: The after-tax cost of debt, cost of preferred stock, cost of common equity from retained earnings and cost of common equity from new common stock of Company SC.

Introduction: WACC is abbreviated as weighted average cost of capital, is a equation that computes the average rate of return that an organization requires to acquire to repay its security holders or investors. This computation is utilized to determine if a project is beneficial or in the event that it just repays the expense of subsidizing the project.

Answer to Problem 21SP

The after-tax cost of debt is 7.50%, cost of preferred stock is 11%, cost of common equity from retained earnings is 13.16% and cost of common equity from new common stock is 13.62%.

Explanation of Solution

Determine the after-tax cost of debt

Aftertax Cost of Debt=[Cost of Debt(rd)×(1−Tax Rate(T))]=[10%×(1−25%)]=[10%×75%]=7.50%

Therefore the after-tax cost of debt is 7.50%.

Determine the cost of preferred stock

Cost of Preferred Stock(rP)=[Preferred Dividends(DP)Cost ofPreferred Stock]=[$3.30$30]=11%

Therefore the cost of preferred stock is 11%.

Determine the cost of common equity from retained earnings

Cost of Retained Equity(rs)=[(D0(1+g)(P0))+g]=[($2.10×(1+9%)$55)+9%]=[0.04161+0.09]=0.13161 or 13.16%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

Therefore the cost of common equity from retained earnings is 13.16%.

Determine the cost of common equity from new common stock based on DCF

Cost of Common Equity(re)=[(D0×(1+g)P0×(1−F))+g]=[($2.10×(1+9%)$55×(1−10%))+9%]=[($2.289$49.50)+9%]=[0.046242+0.09]=0.136242 or 13.62%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

F - Flotation cost

Therefore the cost of common equity from new common stock based on DCF is 13.62%.

b.

Expert Solution

Summary Introduction

To Determine: The cost of common equity from retained earnings of Company SC utilising CAPM method.

Answer to Problem 21SP

The cost of common equity from retained earnings of Company SC utilising CAPM method is 13.58%.

Explanation of Solution

Determine the cost of common equity from retained earnings using CAPM

Cost of Retained Equity(rs)=[rF+β×rM]=[6%+1.516×5%]=[0.06+0.0758]=0.1358 or 13.58%

Here,

r_F - Risk free rate

r_M - Market risk premium

B - Beta of stock

Therefore the cost of common equity from retained earnings using CAPM is 13.58%.

c.

Expert Solution

Summary Introduction

To Determine: The cost of new common equity based on CAPM.

Answer to Problem 21SP

The cost of new common equity based on CAPM is 14.04%.

Explanation of Solution

Determine the difference between the cost of common equity from retained earnings and cost of common equity from new common stock

Difference=[Cost of Common Equity(re)−Cost of Retained Equity(rs)]=[13.62%−13.16%]=0.46%

Therefore the difference between the cost of common equity from retained earnings and cost of common equity from new common stock is 0.46%

Determine the cost of new common equity based on CAPM

Cost of New Common Equity(re)=[Cost of Retained Equity(rs)+Difference]=[13.58%+0.46%]=14.04%

Therefore the cost of new common equity based on CAPM is 14.04%.

d.

Expert Solution

Summary Introduction

To Determine: The WACC if the firm utilises only retained earnings for equity and if the firm expands rapidly in order to issue new common stock.

Answer to Problem 21SP

The WACC if the firm uses only retained earnings for equity and if the firm expands rapidly in order to issue new common stock

Explanation of Solution

Determine the market value of preferred stock

Market ValuePreferred Stock=[PricePreferred Stock×Shares OutstandingFace Value]=[$30×10,000$1,000]=[$300,000$1,000]=$300

Therefore the market value of preferred stock is $300

Determine the market value of debt

Market ValueDebt=[Long Term Debt+Short Term Debt]=[$1,100+$100]=$1,200

Therefore the market value of debt is $1,200

Determine the market value of common stock

Market ValueCommon Stock=[PriceCommon Stock×Shares OutstandingFace Value]=[$55×50,000$1,000]=[$2,750,000$1,000]=$2,750

Therefore the market value of common stock is $2,750

Determine the total market value

Total Market Value=[Market ValueCommon Stock+Market ValueDebt+Market ValuePreferred Stock]=[$2,750+$1,200+$300]=$4,250

Therefore the total market value is $4,250

Determine the weight of preferred stock

WeightPreferred Stock=[Market ValuePreferred StockTotal Market Value]=[$300$4,250]=0.07058 or 7.06%

Therefore the weight of preferred stock is 7.06%

Determine the weight of debt

WeightDebt=[Market ValueDebtTotal Market Value]=[$1,200$4,250]=0.28235 or 28.24%

Therefore the weight of debt is 28.24%

Determine the weight of common stock

WeightCommon Stock=[Market ValueCommon StockTotal Market Value]=[$2,750$4,250]=0.64705 or 64.71%

Therefore the weight of common stock is 64.71%

Determine the WACC if the firm uses only retained earnings for equity

For the rate of common stock, the average of old and new common stock values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp×)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(13.16%+13.58%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.37%)]=[0.02118+0.007766+0.086517]

=0.115463or 11.55%

Here,

w_d - Weight of debt

r_d - Rate of debt

T - Tax rate

w_p - Weight of preferred stock

r_p - Rate of preferred stock

w_e - Weight of common stock

r_e - Rate of common stock

Therefore the WACC if the firm uses only retained earnings for equity is 11.55%.

Determine the WACC if the firm expands rapidly in order to issue new common stock.

For the rate of common stock, the average of cost of new common equity based on CAPM and the cost of new common equity based on DCF values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(14.04%+13.62%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.83%)]=[0.02118+0.007766+0.089494]=0.11844 or 11.84%

Therefore the WACC if the firm expands rapidly in order to issue new common stock is 11.84%.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 5

Textbook Question

Answer 6

Textbook Question

Answer 7

a.

Expert Solution

Summary Introduction

To Determine: The after-tax cost of debt, cost of preferred stock, cost of common equity from retained earnings and cost of common equity from new common stock of Company SC.

Introduction: WACC is abbreviated as weighted average cost of capital, is a equation that computes the average rate of return that an organization requires to acquire to repay its security holders or investors. This computation is utilized to determine if a project is beneficial or in the event that it just repays the expense of subsidizing the project.

Answer to Problem 21SP

The after-tax cost of debt is 7.50%, cost of preferred stock is 11%, cost of common equity from retained earnings is 13.16% and cost of common equity from new common stock is 13.62%.

Explanation of Solution

Determine the after-tax cost of debt

Aftertax Cost of Debt=[Cost of Debt(rd)×(1−Tax Rate(T))]=[10%×(1−25%)]=[10%×75%]=7.50%

Therefore the after-tax cost of debt is 7.50%.

Determine the cost of preferred stock

Cost of Preferred Stock(rP)=[Preferred Dividends(DP)Cost ofPreferred Stock]=[$3.30$30]=11%

Therefore the cost of preferred stock is 11%.

Determine the cost of common equity from retained earnings

Cost of Retained Equity(rs)=[(D0(1+g)(P0))+g]=[($2.10×(1+9%)$55)+9%]=[0.04161+0.09]=0.13161 or 13.16%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

Therefore the cost of common equity from retained earnings is 13.16%.

Determine the cost of common equity from new common stock based on DCF

Cost of Common Equity(re)=[(D0×(1+g)P0×(1−F))+g]=[($2.10×(1+9%)$55×(1−10%))+9%]=[($2.289$49.50)+9%]=[0.046242+0.09]=0.136242 or 13.62%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

F - Flotation cost

Therefore the cost of common equity from new common stock based on DCF is 13.62%.

b.

Expert Solution

Summary Introduction

To Determine: The cost of common equity from retained earnings of Company SC utilising CAPM method.

Answer to Problem 21SP

The cost of common equity from retained earnings of Company SC utilising CAPM method is 13.58%.

Explanation of Solution

Determine the cost of common equity from retained earnings using CAPM

Cost of Retained Equity(rs)=[rF+β×rM]=[6%+1.516×5%]=[0.06+0.0758]=0.1358 or 13.58%

Here,

r_F - Risk free rate

r_M - Market risk premium

B - Beta of stock

Therefore the cost of common equity from retained earnings using CAPM is 13.58%.

c.

Expert Solution

Summary Introduction

To Determine: The cost of new common equity based on CAPM.

Answer to Problem 21SP

The cost of new common equity based on CAPM is 14.04%.

Explanation of Solution

Determine the difference between the cost of common equity from retained earnings and cost of common equity from new common stock

Difference=[Cost of Common Equity(re)−Cost of Retained Equity(rs)]=[13.62%−13.16%]=0.46%

Therefore the difference between the cost of common equity from retained earnings and cost of common equity from new common stock is 0.46%

Determine the cost of new common equity based on CAPM

Cost of New Common Equity(re)=[Cost of Retained Equity(rs)+Difference]=[13.58%+0.46%]=14.04%

Therefore the cost of new common equity based on CAPM is 14.04%.

d.

Expert Solution

Summary Introduction

To Determine: The WACC if the firm utilises only retained earnings for equity and if the firm expands rapidly in order to issue new common stock.

Answer to Problem 21SP

The WACC if the firm uses only retained earnings for equity and if the firm expands rapidly in order to issue new common stock

Explanation of Solution

Determine the market value of preferred stock

Market ValuePreferred Stock=[PricePreferred Stock×Shares OutstandingFace Value]=[$30×10,000$1,000]=[$300,000$1,000]=$300

Therefore the market value of preferred stock is $300

Determine the market value of debt

Market ValueDebt=[Long Term Debt+Short Term Debt]=[$1,100+$100]=$1,200

Therefore the market value of debt is $1,200

Determine the market value of common stock

Market ValueCommon Stock=[PriceCommon Stock×Shares OutstandingFace Value]=[$55×50,000$1,000]=[$2,750,000$1,000]=$2,750

Therefore the market value of common stock is $2,750

Determine the total market value

Total Market Value=[Market ValueCommon Stock+Market ValueDebt+Market ValuePreferred Stock]=[$2,750+$1,200+$300]=$4,250

Therefore the total market value is $4,250

Determine the weight of preferred stock

WeightPreferred Stock=[Market ValuePreferred StockTotal Market Value]=[$300$4,250]=0.07058 or 7.06%

Therefore the weight of preferred stock is 7.06%

Determine the weight of debt

WeightDebt=[Market ValueDebtTotal Market Value]=[$1,200$4,250]=0.28235 or 28.24%

Therefore the weight of debt is 28.24%

Determine the weight of common stock

WeightCommon Stock=[Market ValueCommon StockTotal Market Value]=[$2,750$4,250]=0.64705 or 64.71%

Therefore the weight of common stock is 64.71%

Determine the WACC if the firm uses only retained earnings for equity

For the rate of common stock, the average of old and new common stock values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp×)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(13.16%+13.58%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.37%)]=[0.02118+0.007766+0.086517]

=0.115463or 11.55%

Here,

w_d - Weight of debt

r_d - Rate of debt

T - Tax rate

w_p - Weight of preferred stock

r_p - Rate of preferred stock

w_e - Weight of common stock

r_e - Rate of common stock

Therefore the WACC if the firm uses only retained earnings for equity is 11.55%.

Determine the WACC if the firm expands rapidly in order to issue new common stock.

For the rate of common stock, the average of cost of new common equity based on CAPM and the cost of new common equity based on DCF values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(14.04%+13.62%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.83%)]=[0.02118+0.007766+0.089494]=0.11844 or 11.84%

Therefore the WACC if the firm expands rapidly in order to issue new common stock is 11.84%.

Answer 8

a.

Expert Solution

Summary Introduction

To Determine: The after-tax cost of debt, cost of preferred stock, cost of common equity from retained earnings and cost of common equity from new common stock of Company SC.

Introduction: WACC is abbreviated as weighted average cost of capital, is a equation that computes the average rate of return that an organization requires to acquire to repay its security holders or investors. This computation is utilized to determine if a project is beneficial or in the event that it just repays the expense of subsidizing the project.

Answer to Problem 21SP

The after-tax cost of debt is 7.50%, cost of preferred stock is 11%, cost of common equity from retained earnings is 13.16% and cost of common equity from new common stock is 13.62%.

Explanation of Solution

Determine the after-tax cost of debt

Aftertax Cost of Debt=[Cost of Debt(rd)×(1−Tax Rate(T))]=[10%×(1−25%)]=[10%×75%]=7.50%

Therefore the after-tax cost of debt is 7.50%.

Determine the cost of preferred stock

Cost of Preferred Stock(rP)=[Preferred Dividends(DP)Cost ofPreferred Stock]=[$3.30$30]=11%

Therefore the cost of preferred stock is 11%.

Determine the cost of common equity from retained earnings

Cost of Retained Equity(rs)=[(D0(1+g)(P0))+g]=[($2.10×(1+9%)$55)+9%]=[0.04161+0.09]=0.13161 or 13.16%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

Therefore the cost of common equity from retained earnings is 13.16%.

Determine the cost of common equity from new common stock based on DCF

Cost of Common Equity(re)=[(D0×(1+g)P0×(1−F))+g]=[($2.10×(1+9%)$55×(1−10%))+9%]=[($2.289$49.50)+9%]=[0.046242+0.09]=0.136242 or 13.62%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

F - Flotation cost

Therefore the cost of common equity from new common stock based on DCF is 13.62%.

Answer 9

a.

Expert Solution

Answer 10

a.

Expert Solution

Answer 11

Expert Solution

Answer 12

Summary Introduction

To Determine: The after-tax cost of debt, cost of preferred stock, cost of common equity from retained earnings and cost of common equity from new common stock of Company SC.

Introduction: WACC is abbreviated as weighted average cost of capital, is a equation that computes the average rate of return that an organization requires to acquire to repay its security holders or investors. This computation is utilized to determine if a project is beneficial or in the event that it just repays the expense of subsidizing the project.

Answer 13

Answer to Problem 21SP

The after-tax cost of debt is 7.50%, cost of preferred stock is 11%, cost of common equity from retained earnings is 13.16% and cost of common equity from new common stock is 13.62%.

Answer 14

Explanation of Solution

Determine the after-tax cost of debt

Aftertax Cost of Debt=[Cost of Debt(rd)×(1−Tax Rate(T))]=[10%×(1−25%)]=[10%×75%]=7.50%

Therefore the after-tax cost of debt is 7.50%.

Determine the cost of preferred stock

Cost of Preferred Stock(rP)=[Preferred Dividends(DP)Cost ofPreferred Stock]=[$3.30$30]=11%

Therefore the cost of preferred stock is 11%.

Determine the cost of common equity from retained earnings

Cost of Retained Equity(rs)=[(D0(1+g)(P0))+g]=[($2.10×(1+9%)$55)+9%]=[0.04161+0.09]=0.13161 or 13.16%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

Therefore the cost of common equity from retained earnings is 13.16%.

Determine the cost of common equity from new common stock based on DCF

Cost of Common Equity(re)=[(D0×(1+g)P0×(1−F))+g]=[($2.10×(1+9%)$55×(1−10%))+9%]=[($2.289$49.50)+9%]=[0.046242+0.09]=0.136242 or 13.62%

Here,

D₀ - Current dividend

g - Growth rate

P₀ - Current price of bond

F - Flotation cost

Therefore the cost of common equity from new common stock based on DCF is 13.62%.

Answer 15

b.

Expert Solution

Summary Introduction

To Determine: The cost of common equity from retained earnings of Company SC utilising CAPM method.

Answer to Problem 21SP

The cost of common equity from retained earnings of Company SC utilising CAPM method is 13.58%.

Explanation of Solution

Determine the cost of common equity from retained earnings using CAPM

Cost of Retained Equity(rs)=[rF+β×rM]=[6%+1.516×5%]=[0.06+0.0758]=0.1358 or 13.58%

Here,

r_F - Risk free rate

r_M - Market risk premium

B - Beta of stock

Therefore the cost of common equity from retained earnings using CAPM is 13.58%.

Answer 16

b.

Expert Solution

Answer 17

b.

Expert Solution

Answer 18

Expert Solution

Answer 19

Summary Introduction

To Determine: The cost of common equity from retained earnings of Company SC utilising CAPM method.

Answer 20

Answer to Problem 21SP

The cost of common equity from retained earnings of Company SC utilising CAPM method is 13.58%.

Answer 21

Explanation of Solution

Determine the cost of common equity from retained earnings using CAPM

Cost of Retained Equity(rs)=[rF+β×rM]=[6%+1.516×5%]=[0.06+0.0758]=0.1358 or 13.58%

Here,

r_F - Risk free rate

r_M - Market risk premium

B - Beta of stock

Therefore the cost of common equity from retained earnings using CAPM is 13.58%.

Answer 22

c.

Expert Solution

Summary Introduction

To Determine: The cost of new common equity based on CAPM.

Answer to Problem 21SP

The cost of new common equity based on CAPM is 14.04%.

Explanation of Solution

Determine the difference between the cost of common equity from retained earnings and cost of common equity from new common stock

Difference=[Cost of Common Equity(re)−Cost of Retained Equity(rs)]=[13.62%−13.16%]=0.46%

Therefore the difference between the cost of common equity from retained earnings and cost of common equity from new common stock is 0.46%

Determine the cost of new common equity based on CAPM

Cost of New Common Equity(re)=[Cost of Retained Equity(rs)+Difference]=[13.58%+0.46%]=14.04%

Therefore the cost of new common equity based on CAPM is 14.04%.

Answer 23

c.

Expert Solution

Answer 24

c.

Expert Solution

Answer 25

Expert Solution

Answer 26

Summary Introduction

To Determine: The cost of new common equity based on CAPM.

Answer 27

Answer to Problem 21SP

The cost of new common equity based on CAPM is 14.04%.

Answer 28

Explanation of Solution

Determine the difference between the cost of common equity from retained earnings and cost of common equity from new common stock

Difference=[Cost of Common Equity(re)−Cost of Retained Equity(rs)]=[13.62%−13.16%]=0.46%

Therefore the difference between the cost of common equity from retained earnings and cost of common equity from new common stock is 0.46%

Determine the cost of new common equity based on CAPM

Cost of New Common Equity(re)=[Cost of Retained Equity(rs)+Difference]=[13.58%+0.46%]=14.04%

Therefore the cost of new common equity based on CAPM is 14.04%.

Answer 29

d.

Expert Solution

Summary Introduction

To Determine: The WACC if the firm utilises only retained earnings for equity and if the firm expands rapidly in order to issue new common stock.

Answer to Problem 21SP

The WACC if the firm uses only retained earnings for equity and if the firm expands rapidly in order to issue new common stock

Explanation of Solution

Determine the market value of preferred stock

Market ValuePreferred Stock=[PricePreferred Stock×Shares OutstandingFace Value]=[$30×10,000$1,000]=[$300,000$1,000]=$300

Therefore the market value of preferred stock is $300

Determine the market value of debt

Market ValueDebt=[Long Term Debt+Short Term Debt]=[$1,100+$100]=$1,200

Therefore the market value of debt is $1,200

Determine the market value of common stock

Market ValueCommon Stock=[PriceCommon Stock×Shares OutstandingFace Value]=[$55×50,000$1,000]=[$2,750,000$1,000]=$2,750

Therefore the market value of common stock is $2,750

Determine the total market value

Total Market Value=[Market ValueCommon Stock+Market ValueDebt+Market ValuePreferred Stock]=[$2,750+$1,200+$300]=$4,250

Therefore the total market value is $4,250

Determine the weight of preferred stock

WeightPreferred Stock=[Market ValuePreferred StockTotal Market Value]=[$300$4,250]=0.07058 or 7.06%

Therefore the weight of preferred stock is 7.06%

Determine the weight of debt

WeightDebt=[Market ValueDebtTotal Market Value]=[$1,200$4,250]=0.28235 or 28.24%

Therefore the weight of debt is 28.24%

Determine the weight of common stock

WeightCommon Stock=[Market ValueCommon StockTotal Market Value]=[$2,750$4,250]=0.64705 or 64.71%

Therefore the weight of common stock is 64.71%

Determine the WACC if the firm uses only retained earnings for equity

For the rate of common stock, the average of old and new common stock values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp×)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(13.16%+13.58%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.37%)]=[0.02118+0.007766+0.086517]

=0.115463or 11.55%

Here,

w_d - Weight of debt

r_d - Rate of debt

T - Tax rate

w_p - Weight of preferred stock

r_p - Rate of preferred stock

w_e - Weight of common stock

r_e - Rate of common stock

Therefore the WACC if the firm uses only retained earnings for equity is 11.55%.

Determine the WACC if the firm expands rapidly in order to issue new common stock.

For the rate of common stock, the average of cost of new common equity based on CAPM and the cost of new common equity based on DCF values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(14.04%+13.62%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.83%)]=[0.02118+0.007766+0.089494]=0.11844 or 11.84%

Therefore the WACC if the firm expands rapidly in order to issue new common stock is 11.84%.

Answer 30

d.

Expert Solution

Answer 31

d.

Expert Solution

Answer 32

Expert Solution

Answer 33

Summary Introduction

To Determine: The WACC if the firm utilises only retained earnings for equity and if the firm expands rapidly in order to issue new common stock.

Answer 34

Answer to Problem 21SP

The WACC if the firm uses only retained earnings for equity and if the firm expands rapidly in order to issue new common stock

Answer 35

Explanation of Solution

Determine the market value of preferred stock

Market ValuePreferred Stock=[PricePreferred Stock×Shares OutstandingFace Value]=[$30×10,000$1,000]=[$300,000$1,000]=$300

Therefore the market value of preferred stock is $300

Determine the market value of debt

Market ValueDebt=[Long Term Debt+Short Term Debt]=[$1,100+$100]=$1,200

Therefore the market value of debt is $1,200

Determine the market value of common stock

Market ValueCommon Stock=[PriceCommon Stock×Shares OutstandingFace Value]=[$55×50,000$1,000]=[$2,750,000$1,000]=$2,750

Therefore the market value of common stock is $2,750

Determine the total market value

Total Market Value=[Market ValueCommon Stock+Market ValueDebt+Market ValuePreferred Stock]=[$2,750+$1,200+$300]=$4,250

Therefore the total market value is $4,250

Determine the weight of preferred stock

WeightPreferred Stock=[Market ValuePreferred StockTotal Market Value]=[$300$4,250]=0.07058 or 7.06%

Therefore the weight of preferred stock is 7.06%

Determine the weight of debt

WeightDebt=[Market ValueDebtTotal Market Value]=[$1,200$4,250]=0.28235 or 28.24%

Therefore the weight of debt is 28.24%

Determine the weight of common stock

WeightCommon Stock=[Market ValueCommon StockTotal Market Value]=[$2,750$4,250]=0.64705 or 64.71%

Therefore the weight of common stock is 64.71%

Determine the WACC if the firm uses only retained earnings for equity

For the rate of common stock, the average of old and new common stock values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp×)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(13.16%+13.58%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.37%)]=[0.02118+0.007766+0.086517]

=0.115463or 11.55%

Here,

w_d - Weight of debt

r_d - Rate of debt

T - Tax rate

w_p - Weight of preferred stock

r_p - Rate of preferred stock

w_e - Weight of common stock

r_e - Rate of common stock

Therefore the WACC if the firm uses only retained earnings for equity is 11.55%.

Determine the WACC if the firm expands rapidly in order to issue new common stock.

For the rate of common stock, the average of cost of new common equity based on CAPM and the cost of new common equity based on DCF values are considered.

WACC=[(wd×rd×(1−T))+(wp×rp)+(we×re)]=[(28.24%×10%×(1−25%))+(7.06%×11%)+(64.71%×(14.04%+13.62%2))]=[(28.24%×7.50%)+(7.06%×11%)+(64.71%×13.83%)]=[0.02118+0.007766+0.089494]=0.11844 or 11.84%