Since the short-term bank loans is permanent source of finance it should be included in computation of WACC. | ||||||||||
Market value of bank loan | =270 | 270 | million | |||||||
Market value of debt | =2150 | 2150 | million | |||||||
Market value of equity | =10*85 | 850 | million | |||||||
Post tax cost of bank loan = | =13%*(1-0.35) | 8.45% | ||||||||
Post tax cost of debt = | =11%*(1-0.35) | 7.15% | ||||||||
cost of equity = | 18% | |||||||||
Computation of WACC = | ||||||||||
i | ii | iii=i*ii | ||||||||
Source | Market value | Weight | Cost of capital | Weight * cost of capital | ||||||
Bank loan | 270 | 8.26% | 8.45% | 0.70% | ||||||
Debt | 2150 | 65.75% | 7.15% | 4.70% | ||||||
Equity | 850 | 25.99% | 18.00% | 4.68% | ||||||
3270 | 10.08% | |||||||||
WACC = | 10.1% |
value: 0.00 points The table below shows a book balance sheet for the Wishing Well Motel...
The table below shows a book balance sheet for the Wishing Well Motel chain. The company’s long-term debt is secured by its real estate assets, but it also uses short-term bank loans as a permanent source of financing. It pays 10% interest on the bank debt and 8% interest on the secured debt. Wishing Well has 10 million shares of stock outstanding, trading at $88 per share. The expected return on Wishing Well’s common stock is 21%. (Table figures in...
QUESTIONS: 1. Table shows a book balance sheet for the MWC corporation. The comp ce sheet for the MWC corporation. The company's long-term debt is secured by its real estate assets, but it also uses short-term bank it pays 67 interest on the bank debt and 6% interest on the secured debt. MWChas 10 million shares of stock outstanding, trading at $40 per share. The expected return on Mws common stock is 12%. The marginal tax rate is 30%. Assets...
Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets $30,000,000 Current liabilities $20,000,000 Fixed assets 70,000,000 Notes payable $10,000,000 Long-term debt 30,000,000 Common stock (1 million shares) 1,000,000 Retained earnings 39,000,000 Total assets $100,000,000 Total liabilities and equity $100,000,000 The notes payable are to banks, and the interest rate on this debt is 8%, the same as the rate on new bank loans. These bank loans are not used for seasonal financing but...
Suppose the Schoof Company has this book value balance sheet: Current assets $30,000,000 Current liabilities $10,000,000 Fixed assets 50,000,000 Long-term debt 30,000,000 Common stock (1 million shares) 1,000,000 Retained earnings 39,000,000 Total assets $80,000,000 Total claims $80,000,000 The current liabilities consist entirely of notes payable to banks, and the interest rate on this debt is 9%, the same as the rate on new bank loans. These bank loans are not used for seasonal financing but instead are part of the...
Problem 9-16 Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets $30,000,000 50,000,000 Current liabilities Long-term debt 1 Common stock $10,000,000 30,000,000 Fixed assets (1 million shares) Retained earnings I 1,000,000 39,000,000 $80,000,000 Total assets 1 $80,000,000 Total claims the current liabilities consist entirely of notes payable to banks, and the interest rate on this debt is 8%, the same as the rate on new bank loans. These bank loans are not used...
4. Below is the balance sheet for Stieger Corp. The current stock price is $52 and there are 4,500 shares outstanding. Assets Cash 14,000 Marketable securities Accounts receivable Inventory Current assets 2,000 7,000 23,000 46,000 34,000 80,000 114,000 160,000 Liabilities and Equity Accounts payable 21,000 Notes payable 6,000 Current liabilities 27,000 Long-term debt 95,000 Total liabilities 122,000 Paid-in capital 20,000 Retained earnings 18,000 Equity 38,000 Total liab. & equity | 160,000 Machines Real estate Fixed assets Total assets a. What...
For the below Income Statement and Balance Sheet, you are to match the Available Choices with the Accounts that are missing numbers. Gross margin 100,000 Accounts receivable 15,000 Goodwill 10,000 Net income 20,000 Cash and cash equivalents 10,000 Inventories 20,000 Retained earnings 20,000 Cost of Goods Sold 400,000 Property, plant and equipment, net 150,000 Operating income 30,000 Bank notes 13,000 Income before income taxes 26,000 Total assets ...
11. The Herbert Sherbet Company has this book value balance sheet: Cash Inventory Fixed assets $30,000,000 10,000,000 20,000,000 Current liabilities $18,000,000 Long-term debt 12,000,000 Common equity Common stock (1 million shares) 1,000,000 Retained earnings 29,000,000 Total assets $60,000,000 Total claims $60,000,000 The current liabilities consist entirely of notes payable to banks, and the interest rate on this debt is 10 percent, the same as the rate on new bank loans. The current liabilities will be paid off with cash in...
Here are book- and market-value balance sheets of the United Frypan Company: Book-Value Balance Sheet Net working capital $ 50 Long-term assets 50 Total:100 Equity $30 Debt $70 Total:100 Market-Value Balance Sheet Net working capital $ 50 Long-term assets 200 Total:250 Equity $180 Debt $70 Total: 250 Assume that MM’s theory holds except for taxes. There is no growth, and the $70 of debt is expected to be permanent. Assume a 32% corporate tax rate. a. How much of the...
The table below contains data on Fincorp Inc. The balance sheet items correspond to values at year-end 2017 and 2018, while the income statement items correspond to revenues or expenses during the year ending in either 2017 or 2018. All values are in thousands of dollars. 2017 2018 Revenue $ 4,400 $ 4,500 Cost of goods sold 1,500 1,600 Depreciation 480 500 Inventories 290 320 Administrative expenses 530 580 Interest expense 210 210 Federal and state taxes* 530 550 Accounts...