Question

Please help with part c & d! Show your work ! Thanks

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, 15% preferred stock, and 45% common stock equity (retained earnings, new common stock, or both). The firm's tax rate is 23%. Debt The firm can sell for $1025 a 10-year, $1,000-par-value bond paying annual interest at a 8.00% coupon rate. A flotation cost of 2.5% of the par value is required. Preferred stock 7.50% (annual dividend) preferred stock having a par value of $100 can be sold for $90. An additional fee of $3 per share must be paid to the underwriters. Common stock The firm's common stock is currently selling for $60 per share. The stock has paid a dividend that has gradually increased for many years, rising from $2.50 ten years ago to the $4.48 dividend payment, Do, that the company just recently made. If the company wants to issue new new common stock, it will sell them $2.50 below the current market price to attract investors, and the company will pay $2.50 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. a. The after-tax cost of debt using the bond's yield to maturity (YTM) is 6.16 %. (Round to two decimal places.) The after-tax cost of debt using the approximation formula is 6.16 %. (Round to two decimal places.) b. The cost of preferred stock is 8.62 %. (Round to two decimal places.) c. The cost of retained earnings is % (Round to two decimal places.)

Answer 1

c)
Growth rate can be calculared by using the following excel formula:
=RATE(nper,pmt,pv,fv)
=RATE(10,0,-2.50,4.48)
= 6.01%

D1 = $4.48 * (1 + 6.01%) = $4.749

Cost of retained earnings = D1 / P0 + g
= ($4.749 / $60) + 6.01%
= 13.92%

Cost of retained earnings = 13.92%

Cost of new common stock = ($4.749 / ($60 - $2.50 - $2.50)) + 6.01% = 14.64%

Cost of new common stock = 14.64%

Average = (14.64% + 13.92%) / 2 = 14.28%

d)
WACC = (weight of debt * cost of debt) + (weight of equity * cost of equity) + (weight of preferred stock * cost of preferred stock)
= (40% * 6.16%) + (45% * 14.28%) + (15% * 8.62%)
= 10.18%

WACC = 10.18%