Dinklage Corp. has 8 million shares of common stock outstanding. The current share price is $74, and the book value per share is $5. The company also has two bond issues outstanding. The first bond issue has a face value of $80 million, has a 9 percent coupon, and sells for 95 percent of par. The second issue has a face value of $60 million, has a 10 percent coupon, and sells for 108 percent of par. The first issue matures in 24 years, the second in 8 years. |
The most recent dividend was $4.6 and the dividend growth rate is 5 percent. Assume that the overall cost of debt is the weighted average of that implied by the two outstanding debt issues. Both bonds make semiannual payments. The tax rate is 35 percent. |
What is the company's WACC? |
Multiple Choice
10.45%
9.53%
8.6%
18.13%
9.07%
As per DDM |
Price = recent dividend* (1 + growth rate )/(cost of equity - growth rate) |
74 = 4.6 * (1+0.05) / (Cost of equity - 0.05) |
Cost of equity% = 11.53 |
MV of equity=Price of equity*number of shares outstanding |
MV of equity=74*8000000 |
=592000000 |
MV of Bond1=Par value*bonds outstanding*%age of par |
MV of Bond1=1000*80000*0.95 |
=76000000 |
MV of Bond2=Par value*bonds outstanding*%age of par |
MV of Bond2=1000*60000*1.08 |
=64800000 |
MV of firm = MV of Equity + MV of Bond1+ MV of Bond 2 |
=592000000+76000000+64800000 |
=732800000 |
Cost of debt |
Bond1 |
K = Nx2 |
Bond Price =∑ [(Semi Annual Coupon)/(1 + YTM/2)^k] + Par value/(1 + YTM/2)^Nx2 |
k=1 |
K =24x2 |
950 =∑ [(9*1000/200)/(1 + YTM/200)^k] + 1000/(1 + YTM/200)^24x2 |
k=1 |
YTM1 = 9.533 |
Bond2 |
K = Nx2 |
Bond Price =∑ [(Semi Annual Coupon)/(1 + YTM/2)^k] + Par value/(1 + YTM/2)^Nx2 |
k=1 |
K =8x2 |
1080 =∑ [(10*1000/200)/(1 + YTM/200)^k] + 1000/(1 + YTM/200)^8x2 |
k=1 |
YTM2 = 8.6 |
Firm cost of debt=YTM1*(MV bond1)/(MV bond1+MV bond2)+YTM2*(MV bond2)/(MV bond1+MV bond2) |
Firm cost of debt=9.533*(76000000)/(76000000+64800000)+8.6*(76000000)/(76000000+64800000) |
Firm cost of debt=9.1% |
After tax cost of debt = cost of debt*(1-tax rate) |
After tax cost of debt = 9.1*(1-0.35) |
= 5.915 |
Weight of equity = MV of Equity/MV of firm |
Weight of equity = 592000000/732800000 |
W(E)=0.8079 |
Weight of debt = MV of Bond/MV of firm |
Weight of debt = 140800000/732800000 |
W(D)=0.1921 |
WACC=after tax cost of debt*W(D)+cost of equity*W(E) |
WACC=5.92*0.1921+11.53*0.8079 |
WACC% = 10.45 |
Dinklage Corp. has 8 million shares of common stock outstanding. The current share price is $74,...
Dinklage Corp. has 9 million shares of common stock outstanding. The current share price is $69, and the book value per share is $8. The company also has two bond issues outstanding. The first bond issue has a face value of $70 million, a coupon rate of 6 percent, and sells for 94 percent of par. The second issue has a face value of $55 million, a coupon rate of 5 percent, and sells for 106 percent of par. The...
Dinklage Corp. has 6 million shares of common stock outstanding. The current share price is $85, and the book value per share is $8. The company also has two bond issues outstanding. The first bond issue has a face value of $65 million, a coupon rate of 8 percent, and sells for 95 percent of par. The second issu a face value of $40 million, a coupon rate of 9 percent, and sells for 108 percent of par. The first...
14 A Saved Dinklage Corp. has 8 million shares of common stock outstanding. The current share price is $80, and the book value per share is $8. The company also has two bond issues outstanding. The first bond issue has a face value of $125 million, a coupon rate of 5 percent, and sells for 91 percent of par. The second issue has a face value of $110 million, a coupon rate of 4 percent, and sells for 106 percent...
Dinklage Corp. has 10.1 million shares of common stock outstanding. The current share price is $60, and the book value per share is $3. The company also has two bond issues outstanding. The first bond issue has a face value of $79 million, has a 7 percent coupon, and sells for 97 percent of par. The second issue has a face value of $62.62 million, has a 7 percent coupon, and sells for 100.1 percent of par. The first issue...
Dinklage Corp. has 9 million shares of common stock outstanding. The current share price is $81, and the book value per share is $8. The company also has two bond issues outstanding. The first bond issue has a face value of $80 million, has a 10 percent coupon, and sells for 96 percent of par. The second issue has a face value of $50 million, has a 11 percent coupon, and sells for 104 percent of par. The first issue...
Dinklage Corp. has 7 million shares of common stock outstanding. The current share price is $68, and the book value per share is $8. The company also has two bond issues outstanding. The first bond issue has a face value of $70 million, a coupon rate of 6 percent, and sells for 97 percent of par. The second issue has a face value of $40 million, a coupon rate of 6.5 percent, and sells for 108 percent of par. The...
Dinklage Corp. has 7 million shares of common stock outstanding. The current share price is $68, and the book value per share is $8. The company also has two bond issues outstanding. The first bond issue has a face value of $70 million, a coupon rate of 6 percent, and sells for 97 percent of par. The second issue has a face value of $40 million, a coupon rate of 6.5 percent, and sells for 108 percent of par. The...
Masterson, Inc., has 8 million shares of common stock outstanding. The current share price is $74, and the book value per share is $7. The company also has two bond issues outstanding. The first bond issue has a face value of $95 million, has a coupon rate of 7 percent, and sells for 97 percent of par. The second issue has a face value of $80 million, has a coupon rate of 6 percent, and sells for 109 percent of...
Dinklage Corp. has 7 million shares of common stock outstanding. The current share price is $68, and the book value per share is $8. The company also has two bond issues outstanding. The first bond issue has a face value of $70 million, a coupon rate of 6 percent, and sells for 97 percent of par. The second issue has a face value of $40 million, a coupon rate of 6.5 percent, and sells for 108 percent of par. The...
Dinklage Corp. has 5 million shares of common stock outstanding. The current share price is $71, and the book value per share is $6. The company also has two bond issues outstanding. The first bond issue has a face value of $65 million, a coupon of 6 percent, and sells for 96 percent of par. The second issue has a face value of $45 million, a coupon of 7 percent, and sells for 105 percent of par. The first issue...