Question

Calculation of individual costs and WACC Dillon Labs has asked its financial manager to measure the cost of each specific type of capital as well as the weighted average cost of capital. The weighted average cost is to be measured by using the following weights: 40% long-term debt, 25% preferred stock, and 35% common stock equity (retained earnings, new common stock, or both). The firm's tax rate is 26%.Debt The firm can sell for $1030 a 14-year, $1,000-par-value bond paying annual interest at a 7.00%coupon rate. A flotation cost of 2.5% of the par value is required.Preferred stock9.00% (annual dividend) preferred stock having a par value of $100 can be sold for $90 An additional fee of $5per share must be paid to the underwriters. Common stockThe firm's common stock is currently selling for $70 per share. The stock has paid a dividend that has gradually increased for many years, rising from $2.75 ten years ago to the $4.92 dividend payment, Upper D 0, that the company just recently made. If the company wants to issue new new common stock, it will sell them $3.50 below the current market price to attract investors, and the company will pay $3.50 per share in flotation costs.  

a.Calculate the after-tax cost of debt.

b.Calculate the cost of preferred stock.

c.Calculate the cost of common stock (both retained earnings and new common stock).

d.Calculate the WACC for Dillon Labs.

Answer 1

A .After Tax Cost of Debt = Interest Rate * (1- Tax Rate)

                                         = 7 .00% * (1- 26%)

After Tax cost of Debt = 5.10 %

B. Cost of Preferred Stock = Dividend Rate * Par Value /Share Price at issues * (1- Issues Cost %)

                                              = 9% *100/90 * (1- .05)

Cost of Preferred stock = 10.5263 %

C Cost of Equity = Dividend Per share /Current stock market price + Growth Rate of Dividends.

                            = 4.92/70 + (4.92-2.75)/10

Cost of Equity = 9.1986 %

D Cost of WACC

Long Term	40	0.050291	2.01
Pre Stock	25	0.105263	2.63
Common Stock	35	0.091986	3.22
Cost of WACC			7.86