The capital structure for Magellan Corporation is shown below. Currently, flotation costs are 13% of market value for a new bond issue and $3 per share for preferred stock. The dividends for common stock were $2.50 last year and have an estimated annual growth rate of 6%. Market prices are $1,020 for bonds, $20 for preferred stock, and $30 for common stock. Assume a 34% tax rate.   Financing Type % of Future Financing Bonds (8%, $1k par, 16 year maturity) 36% Common equity 45% Preferred stock (5k shares outstanding, $50 par, $1.50 dividend) 19% Total % 100%   Compute the company’s WACC. Is this WACC considered reasonable given the assumptions and other relevant information? Explain.

EBK CFIN
6th Edition
ISBN:9781337671743
Author:BESLEY
Publisher:BESLEY
Chapter11: The Cost Of Capital
Section: Chapter Questions
Problem 15PROB
icon
Related questions
icon
Concept explainers
Question
100%

The capital structure for Magellan Corporation is shown below. Currently, flotation costs are 13% of market value for a new bond issue and $3 per share for preferred stock. The dividends for common stock were $2.50 last year and have an estimated annual growth rate of 6%. Market prices are $1,020 for bonds, $20 for preferred stock, and $30 for common stock. Assume a 34% tax rate.

 

Financing Type

% of Future

Financing

Bonds (8%, $1k par, 16 year maturity)

36%

Common equity

45%

Preferred stock (5k shares outstanding, $50 par, $1.50 dividend)

19%

Total %

100%

 

Compute the company’s WACC. Is this WACC considered reasonable given the assumptions and other relevant information? Explain.

 

Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Follow-up Questions
Read through expert solutions to related follow-up questions below.
Follow-up Question

The calculations in step 2 is very hard to read. Can it be written more clearly, please?

Step 1: Introduction
Company issued capital through different sources like equity, debt, preference and bonds. The objective
of company after raising money is to reduce the cost of raising capital as low as possible. This will
provide information as to how much margin a company is expected to have and distributed.
The net income is divided into two categories: dividend and retained earnings. The dividend is the
income to shareholders that is distributed periodically on the basis of preference and retained earnings
is the saving made by the company for long term investments.
Step 2: WACC
Weighted average cost of capital is the overall capital of each sources of capital raised adjusted with it
capital contribution. The main objective of the company to reduce the overall cost of capital by
providing maximum wealth to the shareholders and ensure higher profitability.
Calculation of WACC:
D1-$2.5(1-6%) $2.65Cost of equity-D1Stock price+g
=$2.6530+6%
=8.8333%6+6
=$1000*8%(1-
96
=14.8333% Cost of bonds-C(1-tax rate)+FV-PNFV+P2*100
34%) +$1000-($1020-$1020*13%) 16$1000+
($1020-$1020*13%)2*100
-$52.8+$7.0375$943.7*100
-6.3407% Cost of preferen
=8.
=$1.50$20-$3*100
ce capital-DividendMarket value*100
8235%
Under this, D1 is the future dividend payment in the next year, g is the growth rate of dividend, FV is the
face value, P is the current market price and C is the coupon payment made annually.
WACC=Cost of equity Weights-Cost of bonds weights-Cost of preference capital weights =14.833
%6*45% +6.3407*36% +8.8235*19% -6.674985%+2.282652% +1.676465% =10.634102% or 10.6
3%
Step 3: WACC reasonable?
The WACC will be taken as lower as possible because the value must be increased, the growth has to be
increased and other than this, company must be profitable. So, for the purpose to check whether the
WACC is reasonable, we need to check it with the rate of return from the invested capital.
The rate of return of the company must be more than the WACC because the cost must be lower than the
overall return. In that case only we could be profitable in long term also.
Transcribed Image Text:Step 1: Introduction Company issued capital through different sources like equity, debt, preference and bonds. The objective of company after raising money is to reduce the cost of raising capital as low as possible. This will provide information as to how much margin a company is expected to have and distributed. The net income is divided into two categories: dividend and retained earnings. The dividend is the income to shareholders that is distributed periodically on the basis of preference and retained earnings is the saving made by the company for long term investments. Step 2: WACC Weighted average cost of capital is the overall capital of each sources of capital raised adjusted with it capital contribution. The main objective of the company to reduce the overall cost of capital by providing maximum wealth to the shareholders and ensure higher profitability. Calculation of WACC: D1-$2.5(1-6%) $2.65Cost of equity-D1Stock price+g =$2.6530+6% =8.8333%6+6 =$1000*8%(1- 96 =14.8333% Cost of bonds-C(1-tax rate)+FV-PNFV+P2*100 34%) +$1000-($1020-$1020*13%) 16$1000+ ($1020-$1020*13%)2*100 -$52.8+$7.0375$943.7*100 -6.3407% Cost of preferen =8. =$1.50$20-$3*100 ce capital-DividendMarket value*100 8235% Under this, D1 is the future dividend payment in the next year, g is the growth rate of dividend, FV is the face value, P is the current market price and C is the coupon payment made annually. WACC=Cost of equity Weights-Cost of bonds weights-Cost of preference capital weights =14.833 %6*45% +6.3407*36% +8.8235*19% -6.674985%+2.282652% +1.676465% =10.634102% or 10.6 3% Step 3: WACC reasonable? The WACC will be taken as lower as possible because the value must be increased, the growth has to be increased and other than this, company must be profitable. So, for the purpose to check whether the WACC is reasonable, we need to check it with the rate of return from the invested capital. The rate of return of the company must be more than the WACC because the cost must be lower than the overall return. In that case only we could be profitable in long term also.
Solution
Bartleby Expert
SEE SOLUTION
Knowledge Booster
Cost of Capital
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Recommended textbooks for you
EBK CFIN
EBK CFIN
Finance
ISBN:
9781337671743
Author:
BESLEY
Publisher:
CENGAGE LEARNING - CONSIGNMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Intermediate Financial Management (MindTap Course…
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
Financial Accounting
Financial Accounting
Accounting
ISBN:
9781337272124
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage
Financial Reporting, Financial Statement Analysis…
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning