a)
To determine: The market value of the capital structure.
a)
Answer to Problem 16QP
The market value of the capital structure is $484,220,000.
Explanation of Solution
Given information:
Company T has an outstanding bond issue. The bond has a face value of $1,000 and a coupon rate of 6.5 percent. The company issued 120,000 bonds. The bonds mature in 15 years and make semiannual coupon payments. The bonds sell at 107 percent of the face value in the market.
It has 7,300,000 common equity shares outstanding. The market price of the share is $46. The stock has a beta of 0.95. The company has also issued preferred stock. There are 220,000 outstanding preference shares. The dividend per share is 4.5 percent and its current market value is $91 per share. The market risk premium is 7 percent, and the risk-free rate is 3.6 percent. The tax rate applicable is 35 percent.
The formula to calculate the market value of equity:
The formula to calculate the market value of preferred stock:
The formula to calculate the market value of debt:
The formula to calculate the total market value of the capital structure:
Compute the market value of equity:
Hence, the market value of equity is $335,800,000.
Compute the market value of preferred stock:
Hence, the market value of preferred stock is $20,020,000.
Compute the market value of debt:
Hence, the market value of debt is $128,400,000.
The formula to calculate the total market value of the capital structure:
Hence, the total market value of the capital structure is $484,220,000.
b)
To determine: The discount rate.
Introduction:
The weighted average cost of capital (WACC) refers to the weighted average of the cost of debt after taxes and the
b)
Answer to Problem 16QP
The weighted average cost of capital is 8.31 percent. It is the return based on the risk of the firm. If the proposed project has a risk similar to that of the firm, then it can use the weighted average cost of capital as the discount rate.
Explanation of Solution
Given information:
Company T has an outstanding bond issue. The bond has a face value of $1,000 and a coupon rate of 6.5 percent. The company issued 120,000 bonds. The bonds mature in 15 years and make semiannual coupon payments. The bonds sell at 107 percent of the face value in the market.
It has 7,300,000 common equity shares outstanding. The market price of the share is $46. The stock has a beta of 0.95. The company has also issued preferred stock. There are 220,000 outstanding preference shares. The dividend per share is 4.5 percent and its current market value is $91 per share. The market risk premium is 7 percent, and the risk-free rate is 3.6 percent. The tax rate applicable is 35 percent.
The formula to calculate annual coupon payment:
The formula to calculate the current price:
The formula to calculate the yield to maturity:
Where,
“C” refers to the coupon paid per period
“F” refers to the face value paid at maturity
“r” refers to the yield to maturity
“t” refers to the periods to maturity
The formula to calculate the cost of equity under the Security market line (SML) approach:
Where,
“RE” refers to the expected
“Rf” refers to the risk-free rate
“RM” refers to the expected return on the market portfolio
“(RM−Rf)” refers to the market risk premium
“βE” refers to the beta or risk of the equity
The formula to calculate the cost of preferred stock:
Where,
“RP” refers to the return on preferred stock or cost of preferred stock
“D” refers to the dividend earned on the preferred stock
“P0” refers to the current price of preference stock
The formula to calculate the weighted average cost of capital:
Where,
“WACC” refers to the weighted average cost of capital
“RE” refers to the return on equity
“RP” refers to the return on preferred equity
“RD” refers to the return on debt
“E” refers to the amount of common equity capital
“P” refers to the amount of preferred equity
“D” refers to the amount of debt
“V” refers to the total amount of capital
“TC” refers to the corporate tax rate
Compute the annual coupon payment:
Hence, the annual coupon payment is $65.
Compute the current price of the bond:
The face value of the bond is $1,000. The bond value is 107% of the face value of the bond.
Hence, the current price of the bond is $1,070.
Compute the semiannual yield to maturity of the bond as follows:
The bond pays the coupons semiannually. The annual coupon payment is $65. However, the bondholder will receive the same is two equal installments. Hence, semiannual coupon payment or the 6-month coupon payment is $32.5
The remaining time to maturity is 15 years. As the coupon payment is semiannual, the semiannual periods to maturity are 30
Finding “r” in Equation (1) would give the semiannual yield to maturity. However, it is difficult to simplify the above the equation. Hence, the only method to solve for “r” is the trial and error method.
The first step in trial and error method is to identify the discount rate that needs to be used. The bond sells at a premium in the market if the market rates (Yield to maturity) are lower than the coupon rate. Similarly, the bond sells at a discount if the market rate (Yield to maturity) is greater than the coupon rate.
In the given information, the bond sells at a premium because the market value of the bond is higher than its face value. Hence, substitute “r” with a rate that is lower than the coupon rate until one obtains the bond value close to $1,070.
The coupon rate of 6.5 percent is an annual rate. The semiannual coupon rate is 3.25 percent
The attempt under the trial and error method using 2.9 percent as “r”:
The current price of the bond is $1,069.50 when “r” is 2.9 percent. This value is close to the bond value of $1,070. Hence, 2.9 percent is the semiannual yield to maturity.
Compute the annual yield to maturity:
Hence, the yield to maturity is 5.8 percent.
Compute the cost of equity:
Hence, the cost of equity is 10.25 percent.
Compute the cost of preferred stock:
Assume that the face value of one preferred stock is $100. At 4.5 percent, the dividend on preferred stock is $4.5
Hence, the cost of preferred stock is 4.95 percent.
Compute the weighted average cost of capital:
Hence, the weighted average cost of capital is 8.31 percent.
Want to see more full solutions like this?
Chapter 14 Solutions
Fundamentals of Corporate Finance with Connect Access Card
- 9. Calculating Payments [LO3] The Bandon Pine Corporation's purchases from suppliers in a quarter are equal to 75 percent of the next quarter's forecast sales. The payables period is 60 days. Wages, taxes, and other expenses are 20 percent of sales, and interest and dividends are $110 per quarter. No capital expenditures are planned. Projected quarterly sales are shown here: Sales Q1 $2,250 Q2 $2,730 Sales for the first quarter of the following year are projected at $2,475. Calculate the company's cash outlays by completing the following: Payment of accounts Wages, taxes, other expenses Long-term financing expenses (interest and dividends) Total Q3 $2,390 Q4 $2,190 Q1 Q2 Q3 Q4arrow_forwardThe average daily net transaction accounts of a local bank during the most recent reserve computation period is $341 million. The amount of average daily reserves at the Fed during the reserve maintenance period is $26.20 million, and the average daily vault cash corresponding to the maintenance period is $5.8 million. (Example13-2). a. Under the rules effective in 2020, what is the average daily reserve balance required to be held by the bank during the maintenance period? b. Is the bank in compliance with the reserve requirements?arrow_forwardWhat are the LSS and characteristics of LSS tools used in a research study? What is Lean Six Sigma and what is the possible benefits of using Lean Six Sigma? What are the seven LSS tools, could you please explain the characteristics of each tool, and state how the tool would be used to in a case study? How Lean Six Sigma brings a hint of all three traditional types of research (qualitative, quantitative, and mixed methods) to bear on Case Study research and business solutions?arrow_forward
- Select a real-world case situation. Use this case which you either know about already or have identifiedthrough research and address the following questions in essay format:.i. Outline and discuss what “triggered” the regulatory body to intervene? ii. How effective do you think the response was to such a crisis? iii. Outline and discuss two ways that could be used to strengthen the current regulatoryarrow_forwardle Shema actencial de theophile cautionarrow_forwardYou plan to purchase a $200,000 house using either a 30-year mortgage obtained from your local savings bank with a rate of 7.25 percent, or a 15-year mortgage with a rate of 6.50 percent. You will make a down payment of 20 percent of the purchase price. Calculate the amount of interest and, separately, principal paid on each mortgage. What is the difference in interest paid? Calculate your monthly payments on the two mortgages. What is the difference in the monthly payment on the two mortgages?arrow_forward
- Problem 2-21 Financial Statements Use the following information for Ingersoll, Incorporated. Assume the tax rate is 23 percent. 2020 2021 Sales Depreciation $ 19,073 $17,436 1,811 1,886 Cost of goods sold 4,729 4,857 Other expenses 1,021 899 Interest 870 1,001 Cash 6,292 6,916 Accounts receivable 8,190 9,877 Short-term notes payable 1,320 1,297 Long-term debt 20,770 25,011 Net fixed assets 51,218 54,723 Accounts payable 4,624 5,094 Inventory 14,538 15,438 1,700 1,768 Dividends Prepare a balance sheet for this company for 2020 and 2021. (Do not round intermediate calculations.) Cash Assets Accounts receivable Inventory INGERSOLL, INCORPORATED Balance Sheet as of December 31 2020 2021 $ 6,292 $ 6,916 8,190 9,877 14,538 15,438 Drov 14 of 20 Nearrow_forwardProblem 6-35 Financial Break-Even Analysis The technique for calculating a bid price can be extended to many other types of problems. Answer the following questions using the same technique as setting a bid price; that is, set the project NPV to zero and solve for the variable in question. Martin Enterprises needs someone to supply it with 152,000 cartons of machine screws per year to support its manufacturing needs over the next five years, and you've decided to bid on the contract. It will cost $1,920,000 to install the equipment necessary to start production; you'll depreciate this cost straight-line to zero over the project's life. You estimate that, in five years, this equipment can be salvaged for $162,000. Your fixed production costs will be $277,000 per year, and your variable production costs should be $10.60 per carton. You also need an initial investment in net working capital of $142,000. The tax rate is 22 percent and you require a return of 12 percent on your investment.…arrow_forwardYou plan to purchase a $100,000 house using a 30-year mortgage obtained from your local credit union. The mortgage rate offered to you is 8.25 percent. You will make a down payment of 20 percent of the purchase price. Calculate the amount of interest and, separately, principal paid in the 225th payment. Calculate the amount of interest paid over the life of this mortgage.arrow_forward
- What are the back ground of Sears problem, and what are the general of the problem statements? How to Create problem statements and applicable research questions? What are the lessons learned from Sears that business people or organization should avoid?arrow_forwardWhat are the research assumptions, and the research limitations, please give examples for each one, and explain how the limitation in the example might be mitigated? What are the research delimitations and give one example please. Hhow Biblical principles are related to reliability and validity.arrow_forwardWhat are the six sources of data collection and please help to explain the qualitative data collection methods. What is the thematic analysis? How to anticipated themes in a research proposal?arrow_forward
- Intermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage Learning