Académique Documents
Professionnel Documents
Culture Documents
Tip Box
Figure 1
COMPANY TICKER
RATING
AAA
SHAREHOLDERS EQUITY1
TOTAL DEBT1
DEBT/EQUITY
TAX RATE
COST OF DEBT
GROWTH ESTIMATE
31,412
168,247
5.36
34.2%
5.96000004%
7.563%
SML GRAPH
25
20
BETA
RISK-FREE RATE
RISK PREMIUM
13.884394%
1.08
4.542394%
8.65%
RETURN
4.495%
15
10
5
0
0
5.489%
0.5
1
BETA
1.5
RF = Risk-free rate
Tc = Firm tax rate
B = Beta
Em = Expected return for the market
For this example, heres a list of inputs you will need to supply:
Ticker
Appropriate equity rating to use
in analysis: AAA, AA2, AA3, A1,
A2, A3, B1, B2, or B3
Risk premium for equities
he spreadsheet youve
constructed now calculates
WACC three ways: one uses
the expected growth method
of determining a required return
for equity; the second uses the CAPM
approach for a required return on
equity; the third involves an average
of the other two (figure 1). Note that
often, the growth-rate model is based
on dividend growth. Unfortunately,
not all companies pay dividends, and
therefore Bloomberg substituted the
I/B/E/S estimate for long-term
growth in the expected-growth
method for calculating WACC.
Each way has advantages and
disadvantages. The expected-growth
methods main advantage is its simplicity: its easy to use and easy to
understand. The main disadvantages
are that it projects that growth will
remain constant and it doesnt
explicitly consider risk.
= Millions of dollars
uppose you want to create a spreadsheet that for analytic purposes computes WACC using each of the three methods
described in the accompanying story. Heres a list of commands that establish the cell formulas and API calculation
overrides that facilitate such an analysis.
STEP 1
Cell G12=BLP(B3,IBES_EST_LONG_TERM_GROWTH)
Cell B1=IF(B13=,B12,B13)
Click on cell B1, and then point the mouse at the bottom
right of the cell so that the pointer becomes a plus sign (+).
Drag formula over to cell G1 so that the formula copies.
Cell B2=IF(B23=,B22,B23)
STEP 6
Same as above. Click on cell B2, and then point the mouse
at the bottom right of the cell so the pointer becomes a +.
Drag formula over to cell E2 so that the formula copies.
STEP 2
Allow API to interpret inputs
STEP 7
Pull in the fundamentals for CAPM
Cell E22=8.65
STEP 3
STEP 4
Define input cells
Cells B8 and C8
Leave blank. This is where youll input the equity ticker and
rating, respectively. You may want to highlight or outline these
cells to identify them. Ratings that will work are AAA, AA2,
AA3, A1, A2, A3, B1, B2, and B3.
Cells B23E23 are overrides for the cells above. You may
want to highlight these cells to identify them.
STEP 8
Calculate the WACC by using CAPM
Cell C27=((D3*B2)+(E3*(F1*(1-(E1/100)))))/100
STEP 9
Take the average of WACC by using growth, and WACC
by using CAPM
Cell C31=((C27+C17)/2)
STEP 5
Pull in the fundamentals for WACC by using growth
estimates
STEP 10
Cell C12=BLP(B3,SHORT_AND_LONG_TERM_DEBT)
Cell D12=C1/B1
Cell E12=BLP(B3,EFF_TAX_RATE)
Cell F12=BLP(C3,PX_BID)