MBA 520 Module Eight Cost Of Capital Worksheet Assignment

MBA 520 Module Eight Cost Of Capital Worksheetthe Assignment In This M

MBA 520 Module Eight Cost Of Capital Worksheetthe Assignment In This M

This assignment involves calculating various components of a company's cost of capital, including the cost of debt, preferred stock, and common equity through different methods. It also includes estimating the cost of newly issued stock considering flotation costs and finally determining the company's weighted average cost of capital (WACC). The purpose is to analyze financial data critically to support investment decision-making and enhance the final project with quantitative evidence.

Paper For Above instruction

Understanding the cost of capital is fundamental for corporate financial management, influencing investment decisions, valuation, and capital structure strategies. This assignment provides a comprehensive exercise in calculating and synthesizing various measures of a company's cost of capital, centered on XYZ Corporation's data. It employs diverse methods including the calculation of the market interest rate, the cost of preferred stock, the Capital Asset Pricing Model (CAPM), the Dividend Discount Model (DCF), bond-yield-plus-risk-premium approach, and the adjustment for flotation costs. The culmination of these calculations is the determination of the company's weighted average cost of capital (WACC). Each step involves detailed financial analysis based on given data, encouraging a nuanced understanding of financial concepts and their practical application.

1. Cost of Debt Calculation

XYZ’s debt has a coupon rate of 12%, with coupons paid semiannually, over a remaining maturity of 15 years, and a current market price of $1,153.72. The face value is $1,000, and the company's tax rate is 40%. To determine the effective cost of debt, the yield to maturity (YTM) must be calculated, which considers the present value of future cash flows (interest payments and face value repayment) equaling the bond’s current price.

The semiannual interest payment (coupon) is 12% of $1,000, which is $120 annually, or $60 semiannually. Using a financial calculator or software to solve for the YTM, the approximate market interest rate or cost of debt can be derived, resulting in an estimate around 9%. Adjusting for the tax rate, the after-tax cost of debt is obtained by multiplying the pre-tax rate by (1 - tax rate), yielding approximately 5.4%.

2. Cost of Preferred Stock

The preferred stock pays a nominal dividend rate of 10%, with dividends totaling 4 per year on a $100 par value, and a current price of $111.10. The cost of preferred stock (rp) is computed as the dividend per share divided by the market price per share, resulting in 4 / 111.10 ≈ 3.60%. This indicates the return required by preferred stockholders based on current market conditions.

3. Estimated Cost of Common Equity Using CAPM

The Capital Asset Pricing Model (CAPM) estimates the cost of equity as re = rRF + β (Rmarket - rRF). Given a risk-free rate of 7%, a beta of 1.2, and a market risk premium of 6%, the calculated cost is 7% + 1.2 × 6% = 14.2%. This measure reflects the expected return by investors considering market risk.

4. Estimated Cost of Common Equity Using DCF

The Dividend Discount Model estimates the cost of equity as re = (D1 / P0) + g, where D1 is the next year's dividend ($4.19), P0 is the current stock price ($50), and g is the growth rate (5%). The calculation yields 4.19 / 50 + 5% = 8.38% + 5% = 13.38%. This approach bases the cost on expected dividends and growth prospects.

5. Bond Yield Plus Risk Premium

The bond-yield-plus-risk-premium method adds a risk premium (4%) to XYZ’s current bond yield of approximately 10%, resulting in an estimated cost of equity of 14%. This method provides a simplified but practical approximation for estimating the cost of equity based on debt yields adjusted for equity risk.

6. Final Estimate for rs

The estimates from CAPM (14.20%), DCF (13.80%), and bond-yield-plus-risk-premium (14.00%) are considered, with the most reasonable point being around 14.00%. For the purposes of consistent financial analysis, the final estimated cost of equity (rs) is taken as approximately 14.20%, aligning with the CAPM estimate which is most supported by market data.

7. Cost of Newly Issued Common Stock with Flotation Costs

As XYZ expects flotation costs of 15%, incorporating this into the calculation adjusts the DCF-based estimate. The net proceeds per share after flotation costs are $42.50 (if the gross proceeds per share are assumed to be $50). The new cost of equity considering flotation costs becomes: re,new = (D1 / Pnet) + g = 4.19 / 42.50 + 5% ≈ 9.87% + 5% = approximately 14.87%. This reflects the increased cost of equity that results from additional issuance expenses.

8. Overall WACC Calculation

The weighted average cost of capital (WACC) combines the cost of debt, preferred stock, and equity, weighted by their respective proportions in the firm's capital structure. Ignoring flotation costs, the WACC is computed as:

  • WACC = wd × rd (1 - T) + wp × rp + wc × re

Using the provided weights: debt (30%), preferred stock (10%), and common equity (60%), and respective costs, the calculation is:

WACC ≈ 0.30 × 6% + 0.10 × 9% + 0.60 × 14% ≈ 1.80% + 0.90% + 8.40% = 11.10%. This weighted rate reflects the company's average cost of capital across all sources.

Conclusion

Through meticulous calculation of each component, this analysis highlights the importance of precise financial estimation in corporate decision-making. The findings suggest that XYZ's overall cost of capital, approximately 11.10%, provides an essential benchmark for evaluating investment opportunities, capital structure efficiency, and valuation. Robust understanding of these metrics allows managers to make informed choices that optimize shareholder value and support sustainable growth.

References

  • Brigham, E. F., & Houston, J. F. (2016). Fundamentals of Financial Management (14th ed.). Boston, MA: Cengage Learning.
  • Damodaran, A. (2012). Investment Valuation: Tools and Techniques for Determining the Value of Any Asset. Wiley.
  • Ross, S. A., Westerfield, R., & Jaffe, J. (2013). Corporate Finance. McGraw-Hill Education.
  • Fabozzi, F. J. (2001). Bond Markets, Analysis, and Strategies. Prentice Hall.
  • Nonetheless, internal company reports and market data from financial databases such as Bloomberg can supplement these calculations.
  • Damodaran, A. (2015). Applied Corporate Finance. Wiley.
  • Myers, S. C. (2001). The Capital Structure Puzzle. The Journal of Finance, 39(3), 575–592.
  • Voorhis, G. (2017). Cost of Capital Calculations and Implications. Journal of Financial Analysis, 3(2), 45–60.
  • Investopedia. (2020). Cost of Capital. Retrieved from https://www.investopedia.com/terms/c/costofcapital.asp
  • Corporate Finance Institute. (2022). Weighted Average Cost of Capital (WACC). Retrieved from https://corporatefinanceinstitute.com/resources/knowledge/finance/wacc-calculator/

Related Assignments