# Calculations for Finding the WACC

Find the WACC for a company with a tax rate of 35%

Debt: 5,000 7% coupon bonds outstanding, $1,000 par value, 20 years to maturity, selling for 92% of par, the bonds make semiannual payments.

Common Stock: 100,000 shares outstanding, selling for $57 per share, the beta is 1.15

Preferred Stock: 13,000 shares of 7% preferred stock outstanding, currently selling for $104 per share.

Market: 8% market risk premium and 6% risk-free rate.

© BrainMass Inc. brainmass.com October 25, 2018, 1:10 am ad1c9bdddfhttps://brainmass.com/business/weighted-average-cost-of-capital/finding-the-wacc-254562

#### Solution Preview

Cost of equity:

rs = rRF + (RPM)bi

= 6% + (8%) 1.15

= 15.2%

Find before interest rate:

Need to find YTM, which is rd.

Coupon rate, since it is semiannualy, we need to divide 7/2 = 3.5%

N = 20 years ...

#### Solution Summary

This solution provides calculations for finding the WACC.

Cost of Capital

1) Company X is an all-equity firm (i.e. it has no debt financing) with a beta of 1.15. If the risk-free rate is 5% and the market risk premium is 9% (the expected return in the market is 14%), determine the cost of equity capital for Company X.

2) Nexel Online has a beta of 1.4 and has a debt-to-equity ratio of 0.75. (NOTE: D/E Ratio is not the same as weight of debt. From the D/E Ratio you need to calculate D/[D+E] and E/[D+E] to solve the problem correctly.) The expected return on the market is 13.0% and the risk-free rate is 6.0%. Apex can borrow additional funds at the current market interest rate of 9%. The corporate tax rate for Apex is 36%.

A. Calculate Nexel's cost of equity

B. Calculate Nexel's after-tax cost of debt

C. Calculate Nexel's weighted average cost of capital

3) Calculate the weighted average cost of capital for Premium Products given the following information:

Market Value of Debt $600,000

Market Value of Stock $900,000

Cost of Debt 9.5%

Risk-free Rate 5.0%

Expected Market Return 14.2%

Beta for Allied Power 1.2

Corporate Income Tax Rate 34.0%

4) Calculate the weighted average cost of capital for Kirkland Products given the following information:

Number of Shares Outstanding 1,000,000

Market Price per share $30.00

Market Value of Debt $20,000,000

Cost of Equity 18.0%

Cost of Debt 9.5%

Corporate Income Tax Rate 34.0%

5) Kirkland (the company from the previous problem) is considering a project that costs $750,000 & will generate after-tax cash flows of $320,000 at the end of year 1, $315,000 at the end of year 2, and $310,000 at the end of year 3. If the project is deemed to have the same risk as the overall firm, should Kirkland take the project and why or why not?

View Full Posting Details