Question

You are given the following information on Parrothead Enterprises: Debt: 9,200 6.4 percent coupon bonds outstanding,...

You are given the following information on Parrothead Enterprises: Debt: 9,200 6.4 percent coupon bonds outstanding, with 23 years to maturity and a quoted price of 104.5. These bonds pay interest semiannually and have a par value of $1,000. Common stock: 235,000 shares of common stock selling for $64.70 per share. The stock has a beta of .92 and will pay a dividend of $2.90 next year. The dividend is expected to grow by 5.2 percent per year indefinitely. Preferred stock: 8,200 shares of 4.6 percent preferred stock selling at $94.20 per share. The par value is $100 per share. Market: 11.8 percent expected return, risk-free rate of 3.7 percent, and a 22 percent tax rate. Calculate the company's WACC. (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.)

0 0
Add a comment Improve this question Transcribed image text
Answer #1

Answer:

Debt:

Number of bonds outstanding = 9,200
Face Value = $1,000
Current Price = 104.5% * $1,000 = $1,045

Value of Debt = 9,200 * $1,045
Value of Debt = $9,614,000

Annual Coupon Rate = 6.40%
Semiannual Coupon Rate = 3.20%
Semiannual Coupon = 3.20% * $1,000 = $32

Time to Maturity = 23 years
Semiannual Period to Maturity = 46

Let semiannual YTM be i%

$1,045 = $32 * PVIFA(i%, 46) + $1,000 * PVIF(i%, 46)

Using financial calculator:
N = 46
PV = -1045
PMT = 32
FV = 1000

I = 3.02%

Semiannual YTM = 3.02%
Annual YTM = 2 * 3.02%
Annual YTM = 6.04%

Before-tax Cost of Debt = 6.04%
After-tax Cost of Debt = 6.04% * (1 - 0.22)
After-tax Cost of Debt = 4.7112%

Preferred Stock:

Number of shares outstanding = 8,200
Current Price = $94.20
Annual Dividend = 4.60% * $100 = $4.60

Value of Preferred Stock = 8,200 * $94.20
Value of Preferred Stock = $772,440

Cost of Preferred Stock = Annual Dividend / Current Price
Cost of Preferred Stock = $4.60 / $94.20
Cost of Preferred Stock = 4.8832%

Equity:

Number of shares outstanding = 235,000
Current Price = $64.70

Value of Common Stock = 235,000 * $64.70
Value of Common Stock = $15,204,500

Using CAPM Model,
Cost of Common Equity = Risk-free Rate + Beta * Market Risk Premium
Cost of Common Equity = 3.7% + (0.92 * 11.8%)
Cost of Common Equity = 14.5560%

Using Growth Model,
Cost of Equity = D1 / P0 + g
Cost of Equity = $2.90 / $64.70 + 0.052
Cost of Equity = 9.6822%

Average Cost of Equity = (14.5560% + 9.6822%)/2
Average Cost of Equity = 12.1191%

Value of Firm = Value of Debt + Value of Preferred Stock + Value of Common Stock
Value of Firm = $9,614,000 + $772,440 + $15,204,500
Value of Firm = $25,590,940

Weight of Debt = $9,614,000 / $25,590,940
Weight of Debt = 0.3757

Weight of Preferred Stock = $772,440 / $25,590,940
Weight of Preferred Stock = 0.0302

Weight of Common Stock = $15,204,500 / $25,590,940
Weight of Common Stock = 0.5941

WACC = Weight of Debt*After-tax Cost of Debt + Weight of Preferred Stock*Cost of Preferred Stock + Weight of Common Stock*Cost of Common Stock
WACC = (0.3757 * 4.7112%) + (0.0302 * 4.8832%) + (0.5941 * 12.1191%)
WACC = 9.12%

Add a comment
Know the answer?
Add Answer to:
You are given the following information on Parrothead Enterprises: Debt: 9,200 6.4 percent coupon bonds outstanding,...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT