Your Perfect Assignment is Just a Click Away

We Write Custom Academic Papers

100% Original, Plagiarism Free, Customized to your instructions!

glass
pen
clip
papers
heaphones

Calculating the WACC

Calculating the WACC

Sheet 1
Book Value versus Market Value
Filer Manufacturing has 8.3 million shares of common stock outstanding. The current share price is $53, and the book value per share is $4. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $70 million and a coupon rate of 7 percent and sells for 108.3 percent of par. The second issue has a face value of $60 million and a coupon rate of 7.5 percent and sells for 108.9 percent of par. The first issue matures in 8 years, the second in 27 years.
a. What are Filer’s capital structure weights on a book value basis?
b. What are Filer’s capital structure weights on a market value basis?
c. Which are more relevant, the book or market value weights? Why?
Shares of common stock outstanding 8,300,000
Current share price $53
Book value per share $4
Number of bond issues outstanding 2
First bond issue face value $70,000,000
First bond issue coupon rate 7.0%
First bond issue sells for what percent of par? 108.3%
Second bond issue face value $60,000,000
Second bond issue coupon rate 7.5%
Second bond issue sells for what percent of par? 108.9%
First bond issue matures in how many years? 8
Second bond issue matures in how many years? 27
a. The book value of equity is the book value per share times the number of shares, and the book value of debt is the face value of the company’s debt, so:
Equity = $33,200,000
Debt = $130,000,000
So, the total book value of the company is:
Book Value = $163,200,000
And the book value weights of equity and debt are:
Equity/Value = 0.2034
Debt/Value = 0.7966
b. The market value of equity is the share price times the number of shares, so:
S = $439,900,000
Using the relationship that the total market value of debt is the price quote times the par value of the bond, we find the market value of debt is:
B = $141,150,000
This makes the total market value of the company:
V = $581,050,000
And the market value weights of equity and debt are:
S/V = 0.7571
B/V = 0.2429
c. The market value weights are more relevant.
PART 2
Calculating the WACC
In the previous problem, suppose the company’s stock has a beta of 1.2. The risk-free rate is 3.1 percent, and the market risk premium is 7 percent. Assume that the overall cost of debt is the weighted average implied by the two outstanding debt issues. Both bonds make semiannual payments. The tax rate is 35 percent. What is the company’s WACC?
The company’s stock has a beta of 1.2
Risk-free rate 3.1%
Market risk premium 7%
Tax rate 35%
First, we will find the cost of equity for the company. The information provided allows us to solve for the cost of equity using the CAPM, so:
RS = .031 + 1.2(.07) = .1150, or 11.50%
RS = 11.50%

Order Solution Now

Our Service Charter

1. Professional & Expert Writers: Writers Hero only hires the best. Our writers are specially selected and recruited, after which they undergo further training to perfect their skills for specialization purposes. Moreover, our writers are holders of masters and Ph.D. degrees. They have impressive academic records, besides being native English speakers.

2. Top Quality Papers: Our customers are always guaranteed of papers that exceed their expectations. All our writers have +5 years of experience. This implies that all papers are written by individuals who are experts in their fields. In addition, the quality team reviews all the papers before sending them to the customers.

3. Plagiarism-Free Papers: All papers provided by Writers Hero are written from scratch. Appropriate referencing and citation of key information are followed. Plagiarism checkers are used by the Quality assurance team and our editors just to double-check that there are no instances of plagiarism.

4. Timely Delivery: Time wasted is equivalent to a failed dedication and commitment. Writers Hero is known for timely delivery of any pending customer orders. Customers are well informed of the progress of their papers to ensure they keep track of what the writer is providing before the final draft is sent for grading.

5. Affordable Prices: Our prices are fairly structured to fit in all groups. Any customer willing to place their assignments with us can do so at very affordable prices. In addition, our customers enjoy regular discounts and bonuses.

6. 24/7 Customer Support: At Writers hero, we have put in place a team of experts who answer to all customer inquiries promptly. The best part is the ever-availability of the team. Customers can make inquiries anytime.