The Castillo Products Company was started in 2008. The company manufactures components for personal decision assistant (PDA) products and for other handheld electronic products. A difficult operating year, 2009, was followed by a profitable 2010. The founders (Cindy and Rob Castillo) are interested in estimating their cost of financial capital since they are expecting to secure additional external financing to support planned growth. Short-term bank loans are available at an 8 percent interest rate. Cindy and Rob believe that the cost of obtaining long-term debt and equity capital will be somewhat higher. The real interest rate is estimated to be 2 percent and a long-run inflation premium is estimated at 3 percent. The interest rate on long-term government bonds is 7 percent. A default-risk premium on long-term debt is estimated at 6 percent; plus Castillo Products is expecting to have to pay a liquidity premium of 3 percent due to the illiquidity associated with its long-term debt. The market risk premium on large-firm common stocks over the rate on long-term government bonds is estimated to be 6 percent. Cindy and Rob expect that equity investors in their venture will require an additional investment risk premium estimated at two times the market risk premium on large-firm common stocks. Following are income statements and balance sheets for the Castillo Products Company for 2009 and 2010. 4. Estimate the weighted average cost of capital (WACC) for the Castillo Products Corporation using the book values of interest-bearing debt and stockholders’ equity capital at the end of 2021. 5. Cindy and Rob estimate that the market value of the common equity in the venture is $900,000 at the end of 2021. The market values of interest-bearing debt are judged to be the same as the recorded book values at the end of 2010. Estimate the market value-based weighted average cost of capital for Castillo Products. 6. Would you recommend to Cindy and Rob that they use the book value-based WACC estimate or the market value-based WACC estimate for planning purposes? Why?

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

The Castillo Products Company was started in 2008. The company manufactures components for personal decision assistant (PDA) products and for other handheld electronic products. A difficult operating year, 2009, was followed by a profitable 2010. The founders (Cindy and Rob Castillo) are interested in estimating their cost of financial capital since they are expecting to secure additional external financing to support planned growth.

 

Short-term bank loans are available at an 8 percent interest rate. Cindy and Rob believe that the cost of obtaining long-term debt and equity capital will be somewhat higher.  The real interest rate is estimated to be 2 percent and a long-run inflation premium is estimated at 3 percent.  The interest rate on long-term government bonds is 7 percent.  A default-risk premium on long-term debt is estimated at 6 percent; plus Castillo Products is expecting to have to pay a liquidity premium of 3 percent due to the illiquidity associated with its long-term debt.  The market risk premium on large-firm common stocks over the rate on long-term government bonds is estimated to be 6 percent.  Cindy and Rob expect that equity investors in their venture will require an additional investment risk premium estimated at two times the market risk premium on large-firm common stocks. 

 

Following are income statements and balance sheets for the Castillo Products Company for 2009 and 2010.

 

 

 

 

 

 

4.  Estimate the weighted average cost of capital (WACC) for the Castillo Products Corporation using the book values of interest-bearing debt and stockholders’ equity capital at the end of 2021.

 

5.  Cindy and Rob estimate that the market value of the common equity in the venture is $900,000 at the end of 2021. The market values of interest-bearing debt are judged to be the same as the recorded book values at the end of 2010.  Estimate the market value-based weighted average cost of capital for Castillo Products.

 

6.  Would you recommend to Cindy and Rob that they use the book value-based WACC estimate or the market value-based WACC estimate for planning purposes? Why?

2020
2021
Net sales
Cost of goods sold
Gross profit
Marketing
General and administrative
$900,000
540,000
360,000
90,000
250,000
40,000
$1,500,000
900,000
600,000
150,000
250,000
Depreciation
EBIT
40,000
160,000
60,000
100,000
25,000
$ 75,000
-20,000
Interest
45,000
-65,000
Earnings before taxes
Income taxes
Net income (loss)
-$ 65,000
2009
2010
$ 50,000
200,000
400,000
650,000
450,000
-100,000
350,000
$1,000,000
$ 20,000
280,000
500,000
800,000
Cash
Accounts receivable
Inventories
Total current assets
Gross fixed assets
540,000
Accumulated depreciation
Net fixed assets
-140,000
400,000
$1,200,000
Total assets
Accounts payable
$ 130,000
50,000
90,000
270,000
300,000
150,000
200,000
80,000
$1,000,000
$ 160,000
70,000
100,000
330,000
400,000
150,000
Accruals
Bank loan
Total current liabilities
Long-term debt
Common stock (.05 par)
Additional paid-in-capital
Retained earnings
Total liabilities and equity
200,000
120,000
$1,200,000
4 words
Englich (1 Initod Statoc)
Y. Accorcihilitur Inroctignto
Transcribed Image Text:2020 2021 Net sales Cost of goods sold Gross profit Marketing General and administrative $900,000 540,000 360,000 90,000 250,000 40,000 $1,500,000 900,000 600,000 150,000 250,000 Depreciation EBIT 40,000 160,000 60,000 100,000 25,000 $ 75,000 -20,000 Interest 45,000 -65,000 Earnings before taxes Income taxes Net income (loss) -$ 65,000 2009 2010 $ 50,000 200,000 400,000 650,000 450,000 -100,000 350,000 $1,000,000 $ 20,000 280,000 500,000 800,000 Cash Accounts receivable Inventories Total current assets Gross fixed assets 540,000 Accumulated depreciation Net fixed assets -140,000 400,000 $1,200,000 Total assets Accounts payable $ 130,000 50,000 90,000 270,000 300,000 150,000 200,000 80,000 $1,000,000 $ 160,000 70,000 100,000 330,000 400,000 150,000 Accruals Bank loan Total current liabilities Long-term debt Common stock (.05 par) Additional paid-in-capital Retained earnings Total liabilities and equity 200,000 120,000 $1,200,000 4 words Englich (1 Initod Statoc) Y. Accorcihilitur Inroctignto
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Liquidity Risk Exposure
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education