Filer Manufacturing has 8,965,201 shares of common stock outstanding. The current share price is $27.09, and the book value per share is $3.78. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $73,031,874, has a 0.05 coupon, matures in 10 years and sells for 83 percent of par. The second issue has a face value of $77,711,671, has a 0.06 coupon, matures in 20 years, and sells for 92 percent of par.
The most recent dividend was $0.81 and the dividend growth rate is 0.06. Assume that the overall cost of debt is the weighted average of that implied by the two outstanding debt issues. Both bonds make semiannual payments. The tax rate is 0.21.
What is Filer's WACC? Enter the answer with 4 decimals (e.g. 0.2345)
MV of equity=Price of equity*number of shares outstanding |
MV of equity=27.09*8965201 |
=242867295.09 |
MV of Bond1=Par value*bonds outstanding*%age of par |
MV of Bond1=73031874*1*0.83 |
=60616455.42 |
MV of Bond2=Par value*bonds outstanding*%age of par |
MV of Bond2=77711671*1*0.92 |
=71494737.32 |
MV of firm = MV of Equity + MV of Bond1+ MV of Bond 2 |
=242867295.09+60616455.42+71494737.32 |
=374978487.83 |
Weight of equity = MV of Equity/MV of firm |
Weight of equity = 242867295.09/374978487.83 |
W(E)=0.6477 |
Weight of debt = MV of Bond/MV of firm |
Weight of debt = 132111192.74/374978487.83 |
W(D)=0.3523 |
Cost of equity |
As per DDM |
Price = recent dividend* (1 + growth rate )/(cost of equity - growth rate) |
27.09 = 0.81 * (1+0.06) / (Cost of equity - 0.06) |
Cost of equity% = 9.17 |
Cost of debt |
Bond1 |
K = Nx2 |
Bond Price =∑ [(Semi Annual Coupon)/(1 + YTM/2)^k] + Par value/(1 + YTM/2)^Nx2 |
k=1 |
K =10x2 |
60616455.42 =∑ [(5*73031874/200)/(1 + YTM/200)^k] + 73031874/(1 + YTM/200)^10x2 |
k=1 |
YTM1 = 7.440163436 |
Bond2 |
K = Nx2 |
Bond Price =∑ [(Semi Annual Coupon)/(1 + YTM/2)^k] + Par value/(1 + YTM/2)^Nx2 |
k=1 |
K =20x2 |
71494737.32 =∑ [(6*77711671/200)/(1 + YTM/200)^k] + 77711671/(1 + YTM/200)^20x2 |
k=1 |
YTM2 = 6.73 |
Firm cost of debt=YTM1*(MV bond1)/(MV bond1+MV bond2)+YTM2*(MV bond2)/(MV bond1+MV bond2) |
Firm cost of debt=7.440163436*(60616455.42)/(60616455.42+71494737.32)+6.73*(60616455.42)/(60616455.42+71494737.32) |
Firm cost of debt=7.06% |
After tax cost of debt = cost of debt*(1-tax rate) |
After tax cost of debt = 7.06*(1-0.21) |
= 5.5774 |
WACC=after tax cost of debt*W(D)+cost of equity*W(E) |
WACC=5.58*0.3523+9.17*0.6477 |
WACC =7.91% |
Filer Manufacturing has 8,965,201 shares of common stock outstanding. The current share price is $27.09, and...
Filer Manufacturing has 6000000 shares of common stock outstanding. The current share price is $22.98, and the book value per share is $9.25. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $63000000, has a 0.06 coupon, matures in 9 years and sells for 90 percent of par. The second issue has a face value of $55000000, has a 0.07 coupon, matures in 16 years, and sells for 81 percent of par....
Filer Manufacturing has 4,226,345 shares of common stock outstanding. The current share price is $71.75, and the book value per share is $3.07. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $66,196,171, has a 0.05 coupon, matures in 10 years and sells for 83 percent of par. The second issue has a face value of $76,232,726, has a 0.06 coupon, matures in 20 years, and sells for 92 percent of par....
1.) Filer Manufacturing has 8,449,444 shares of common stock outstanding. The current share price is $21.19, and the book value per share is $6.06. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $47,540,393, has a 0.08 coupon, matures in 15 years and sells for 90 percent of par. The second issue has a face value of $50,860,334, has a 0.05 coupon, matures in 6 years, and sells for 86 percent of...
Filer Manufacturing has 4,294,390 shares of common stock outstanding. The current share price is $59.03, and the book value per share is $5.34. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $55,657,525, has a 0.08 coupon, matures in 13 years and sells for 98 percent of par. The second issue has a face value of $60,631,873, has a 0.08 coupon, matures in 15 years, and sells for 97 percent of par....
Filer Manufacturing has 9,751,658 shares of common stock outstanding. The current share price is $56.8, and the book value per share is $4.59. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $61,319,037, has a 0.05 coupon, matures in 10 years and sells for 83 percent of par. The second issue has a face value of $65,866,091, has a 0.06 coupon, matures in 20 years, and sells for 92 percent of par....
Filer Manufacturing has 9,284,561 shares of common stock outstanding. The current share price is $64.73, and the book value per share is $7.05. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $78,117,144, has a 0.05 coupon, matures in 10 years and sells for 83 percent of par. The second issue has a face value of $41,099,028, has a 0.06 coupon, matures in 20 years, and sells for 92 percent of par....
Filer Manufacturing has 5,829,721 shares of common stock outstanding. The current share price is $60.52, and the book value per share is $7.43. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $59,758,749, has a 0.05 coupon, matures in 10 years and sells for 83 percent of par. The second issue has a face value of $50,180,643, has a 0.06 coupon, matures in 20 years, and sells for 92 percent of par....
Filer Manufacturing has 9,242,591 shares of common stock outstanding. The current share price is $29.47, and the book value per share is $4.66. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $47,395,176, has a 0.06 coupon, matures in 6 years and sells for 94 percent of par. The second issue has a face value of $61,863,276, has a 0.05 coupon, matures in 25 years, and sells for 81 percent of par....
Filer Manufacturing has 4,916,190 shares of common stock outstanding. The current share price is $52.39, and the book value per share is $3.65. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $62,308,724, has a 0.05 coupon, matures in 10 years and sells for 83 percent of par. The second issue has a face value of $61,013,614, has a 0.06 coupon, matures in 20 years, and sells for 92 percent of par....
Filer Manufacturing has 4,916,190 shares of common stock outstanding. The current share price is $52.39, and the book value per share is $3.65. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $62,308,724, has a 0.05 coupon, matures in 10 years and sells for 83 percent of par. The second issue has a face value of $61,013,614, has a 0.06 coupon, matures in 20 years, and sells for 92 percent of par....