Math Problem Statement
Caliper Ltd. has market values of debt, preference shares and common equity of $ 260 million, $95 million, and $325 million, respectively. The yield to maturity of its only outstanding bond is 6.0%, compounded semi-annually, and the coupon rate is 8.6%, paid semi-annually. Its perpetual, preferred shares are currently trading at $ 24.36 and the next preferred dividend, due in 12 months, will be $1.95 per share. Finally, the equity beta is 0.85, and analysts estimate that the aggregate market will return 5.9% in excess of the risk-free rate of 3.5% over the coming 12 months. The applicable corporate tax rate is 22.5%.
(Please answer all sub-parts to 2 decimal places)
Part A: Calculate the capital structure weights. (1 mark each)
The weight of debt is
The weight of preferred shares is
The weight of common equity is
%.
%.
%.
Part B: (1 mark each)
The cost of debt (pre-tax) is:
The cost of preferred equity is:
The cost of common equity is:
Part C: What is the company WACC (after-tax)? (3 marks)
%.
%.
%.
%.
Solution
Part A: Calculate the Capital Structure Weights
The capital structure weights represent the proportion of each component (debt, preferred shares, and common equity) in the firm's total market value. The total market value of the firm is the sum of the market values of debt, preferred shares, and common equity.
-
Market Values:
- Debt:
- Preferred Shares:
- Common Equity:
-
Total Market Value:
-
Capital Structure Weights:
- Weight of Debt:
- Weight of Preferred Shares:
- Weight of Common Equity:
Part B: Calculate the Costs of Debt, Preferred Equity, and Common Equity
-
Cost of Debt (Pre-tax):
- The yield to maturity (YTM) on the debt is given as 6.0%, which is compounded semi-annually. Therefore, the effective annual rate (EAR) for the cost of debt is:
-
Cost of Preferred Equity:
- The cost of preferred equity is calculated as the dividend yield:
-
Cost of Common Equity:
- The cost of common equity can be estimated using the Capital Asset Pricing Model (CAPM):
Where:
- (risk-free rate)
- (equity beta)
- (market risk premium)
- The cost of common equity can be estimated using the Capital Asset Pricing Model (CAPM):
Where:
Part C: Calculate the WACC (After-tax)
The Weighted Average Cost of Capital (WACC) is calculated as follows: Where:
- (tax rate)
- WACC Calculation:
Final Answers:
Part A: Capital Structure Weights
- Weight of Debt: 38.24%
- Weight of Preferred Shares: 13.97%
- Weight of Common Equity: 47.79%
Part B: Cost of Capital
- Cost of Debt (Pre-tax): 6.00%
- Cost of Preferred Equity: 8.01%
- Cost of Common Equity: 8.52%
Part C: WACC (After-tax)
- WACC: 6.98%
Would you like more details or have any questions? Here are some follow-up questions you might consider:
- How does changing the tax rate affect the WACC?
- What happens if the company issues more debt?
- How would a change in the market risk premium impact the cost of equity?
- What is the impact of a different equity beta on WACC?
- How does the semi-annual compounding of debt affect its effective cost?
- What if the company plans to increase its preferred shares? How would WACC change?
- Can WACC be used to evaluate all investment projects of the company?
- How does the company's capital structure influence its financial risk?
Tip: Always consider the impact of taxes when calculating the cost of debt, as it directly affects the WACC.
Ask a new question for Free
By Image
Drop file here or Click Here to upload
Math Problem Analysis
Mathematical Concepts
Corporate Finance
Weighted Average Cost of Capital (WACC)
Cost of Debt
Cost of Equity
Capital Structure
Formulas
WACC formula
CAPM formula
Theorems
-
Suitable Grade Level
Undergraduate level
Related Recommendation
Calculate Emory Electric's Capital Structure Weights for WACC
Calculate Quigley Company's Weighted Average Cost of Capital (WACC)
Calculate Weighted Average Cost of Capital (WACC) for Expanding Capital Corporation
Calculate WACC for Kuhn Co.'s New Project: Investment Analysis
Calculate MV Corporation's WACC Using Debt, Equity, and Preferred Stock Values