Question

The purpose of this project is for you to have some practice working with financial concepts in the real world. This will involve integrating some material from throughout the course. The project will also involve the development of your own approach to doing the work. The project does not provide a step-by-step procedure for you to follow. Your task is to determine the WACC for Tesla, Inc using what you know about WACC as well as data you can find through research. Your deliverable is to be a brief report in which you state your determination of WACC, describe and justify how you determined the number, and provide relevant information as to the sources of your data. Instead of submitting two files, report’s elements can be embedded in Excel file. With the help of your professor, you have selected a company for which to research and find the WACC (this is the same firm that you have chosen for Module 1 and 2 assignments). Your research is to be independent from any information you may find at thatswacc.com or similar sites although you might want to use such sites to provide a reasonableness check on the WACC you calculate. Assumptions As you recall, the formula for WACC is The formula for the required return on a given equity investment is ri= rf + βi * (RMkt-rf) rMkt-rf is the Market Risk Premium. For this project, you may check Damodaran's website to estimate risk premium based on historical data (as a difference between S&P 500 and Bond returns) or use implied risk premium. You may also use other sources to estimate the Market Risk Premium. Usually it is assumed to be in the range between 3% and 8%. rf is the risk free rate. The YTM on 10 year US Treasury securities is a good approximation. You may assume a corporate tax rate of 21%. One good source for financial data for companies as well as data about their equity is http://finance.yahoo.com . By looking around this site, you should be able to find the market capitalization (E) as well as the β for any publicly traded company. There are not many places left where data about corporate bonds is still available. One of them is http://finra-markets.morningstar.com/BondCenter . To find data for a particular company’s bonds, find the Quick Search feature, then be sure to specify corporate bonds and type in the name of the issuing company. This should give you a list of all of the company’s outstanding bond issues. Clicking on the symbol for a given bond issue will lead you to the current amount outstanding and the yield to maturity. You are interested in both. The total of all bonds outstanding is D in the above formula. If you like, you can use the YTM on a bond issue that is not callable as the pre-tax cost of debt for the company.

Deliverable Submit the Excel File with your calculations.

1)Your calculated WACC. ­

2)A discussion of how much confidence you have in your answer. What were the limiting assumptions that you made, if any.

Answer 1

1.

Model 1
		Ratio
Capital Required	50 million.
Debt Taken	20 million.	0.40
Preference Shares	15 million.	0.3
Equity Shares Issued	15 million.	0.3
Cost of Debt	6%
Rate of dividend distributed in Preference Share	8%
Rate of dividend distributed in Equity Share	10%
Post Tax Cost of Debt	4.74	6%*0.79
kd	1.896	=4.74*0.4
Kp	2.4	=8*0.3
ke	3	=10*0.3
Wacc	7.30(kd+kp+ke)
Model 2
Capital Required	50 million.
Equity Shares Issued	50 million.

Cost of Equity in model 2

=Rf+B*(Rm-Rf)

=5%+0.9*(9-5).

=8.6%.

2.I have full confidence in my calculations.I have made no limiting assumptions while calculating.