1) | Cost of equity = 3.1%+1.82*7.8% = | 17.30% | |||
After tax cost of debt = 8.6%*(1-40%) = | 5.16% | ||||
2) | WACC: | ||||
Component | Market Value $ | Weight | Component Cost | WACC | |
Equity (80500*$28) | 2254000 | 44.42% | 17.30% | 7.68% | |
Debt (30000*$94) | 2820000 | 55.58% | 5.16% | 2.87% | |
Total | 5074000 | 10.55% | |||
WACC = 10.55% | |||||
3) | PROJECT A: | ||||
Year | Cash Flows | PVIF at 10.55% | PV at 10.55% | ||
1 | 2660060 | 0.90457 | 2406205 | ||
2 | 2727060 | 0.81824 | 2231399 | ||
3 | 2873520 | 0.74016 | 2126855 | ||
4 | 3773400 | 0.66952 | 2526375 | ||
PV of cash inflows = | 9290835 | ||||
PROJECT B: | |||||
Year | Cash Flows | PVIF at 10.55% | PV at 10.55% | ||
1 | 4225010 | 0.90457 | 3821809 | ||
2 | 2540306 | 0.81824 | 2078589 | ||
3 | 1567820 | 0.74016 | 1160433 | ||
4 | 1205446 | 0.66952 | 807073 | ||
PV of cash inflows = | 7867903 | ||||
4) | As both the projects have the same initial investment, the project with the higher | ||||
PV of cash inflows is to be selected, as it will have the higher NPV. This is of course | |||||
subject to the condition that the NPVs should be positive. |
Prosien 5! (30 points) Box Corporation has 80,500 shares of common stock outstanding at a market...
Problem 5: (30 points) Stox Corporation has 125,000 shares of common stock outstanding at a market price of $55 per share. The firm has also 50,000 bonds outstanding, paying a 7.5% coupon $100 each, and currently selling at 93 percent of par value. The current yield to maturity on those bonds is 7.0% (pre-tax cost of debt) The tax rate paid by the company is 35%. rate, with a face value of tha The beta of the company's stock is...
Hankins Corporation has 5.7 million shares of common stock outstanding, 306,000 shares of 4.3 percent preferred stock outstanding, par value of $100, and 165,000 5.3 percent semiannual bonds outstanding, par value $1,000 each. The common stock currently sells for $73.20 per share and has a beta of 1.13, the preferred stock currently sells for $104.60 per share, and the bonds have 22 years to maturity and sell for 104 percent of par. The market risk premium is 6.9 percent, T-bills...
Raymond Mining Corporation has 9.8 million shares of common stock outstanding, 420,000 shares of 5% $100 par value preferred stock outstanding, and 169,000 7.50% semiannual bonds outstanding, par value $1,000 each. The common stock currently sells for $46 per share and has a beta of 1.40, the preferred stock currently sells for $95 per share, and the bonds have 15 years to maturity and sell for 117% of par. The market risk premium is 8.6%, T-bills are yielding 4%, and...
#16 a Finding the WACC Adex Mining Corporation has 9 million shares of common stock outstanding, 250,000 shares of 6 percent preferred stock outstanding, and 105,000 7.5 percent semi-annual bonds outstanding, par value $1,000 each. The common stock currently sells for $34 per share and has a beta of 1.25, the preferred stock currently sells for $91 per share, and the bonds have 15 years to maturity and sell for 93 percent of par. The market risk premium is 8.5...
Raymond Mining Corporation has 8.7 million shares of common stock outstanding, 310,000 shares of 6% $100 par value preferred stock outstanding, and 147,000 7.50% semiannual bonds outstanding, par value $1,000 each. The common stock currently sells for $35 per share and has a beta of 1.35, the preferred stock currently sells for $91 per share, and the bonds have 20 years to maturity and sell for 116% of par. The market risk premium is 7.5%, T-bills are yielding 5%, and...
Hankins Corporation has 8.1 million shares of common stock outstanding, 300,000 shares of 4.1 percent preferred stock outstanding, par value of $100; and 185,000 bonds with a semiannual coupon rate of 5.5 percent outstanding, par value $2,000 each. The common stock currently sells for $57 per share and has a beta of 1.15, the preferred stock has a par value of $100 and currently sells for $99 per share, and the bonds have 18 years to maturity and sell for...
Finding the WACC [LO3] Titan Mining Corporation has 9 million shares of common stock outstanding, 250,000 shares of 6 percent preferred stock outstanding, and 105,000 7.5 percent semiannual bonds outstanding, par value $1,000 each. The common stock currently sells for $34 per share and has a beta of 1.25, the preferred stock currently sells for $91 per share, and the bonds have 15 years to maturity and sell for 93 percent of par. The market risk premium is 8.5 percent,...
Raymond Mining Corporation has 8.3 million shares of common stock outstanding, 270,000 shares of 5% $100 par value preferred stock outstanding, and 139,000 7.50% semiannual bonds outstanding, par value $1,000 each. The common stock currently sells for $31 per share and has a beta of 1.15, the preferred stock currently sells for $93 per share, and the bonds have 15 years to maturity and sell for 112% of par. The market risk premium is 71%, T-bills are yielding 4%, and...
Hankins Corporation has 6.5 million shares of common stock outstanding, 230,000 shares of 3.8 percent preferred stock outstanding, par value of $100; and 115,000 bonds with a semiannual coupon rate of 5.5 percent outstanding, par value $1,000 each. The common stock currently sells for $71 per share and has a beta of 1.05, the preferred stock has a par value of $100 and currently sells for $85 per share, and the bonds have 19 years to maturity and sell for...
Finding the WACC [LO3] Titan Mining Corporation has 7.5 million shares of common stock outstanding, 250,000 shares of 4.2 percent preferred stock outstand- ing, and 140,000 bonds with a semiannual coupon of 5.1 percent outstanding, par value $1,000 each. The common stock currently sells for $51 per share and has a beta of 1.15, the preferred stock currently sells for $103 per share, and the bonds have 15 years to maturity and sell for 107 percent of par. The market...