Académique Documents
Professionnel Documents
Culture Documents
WACC=
E
D
xRe+ xRdx (1Tc)
V
V
Re = Cost of Equity
Rd = Cost of Debt
E = Market Value of the Firms Equity
D = Market Value of the Firms Debt
V=E+D
E/V = Percentage of Financing that is Equity
D/V = Percentage of Financing that is Debt
Tc = Corporate Tax Rate
Example:
C. Cabrera, Inc. (CCI), a natural gas company, has a target capital structure consisting of 47
percent common equity, 51 percent debt, and 2 percent preferred stock. The company plans to
finance future capital investments in these proportions. All common equity is expected to be
derived internally from additions to retained earnings.
The marginal cost of internal common equity has been estimated to be 10.4 percent using the
dividend valuation approach. The marginal cost of preferred stock is 8.1 percent and the pretax
marginal cost of debt is 8 percent. The marginal tax rate is 40 percent. Using these figures,
determine the weighted cost of capital for CCI.
Source of Capital
Internal Common Equity
Debt
After-tax Cost
10.4%
4.8%
Preferred Stock
8.1%
0.02
After-tax Cost
Proportion
10%
0.5
16%
0.5
Weighted Cost of Capital =
Composite Cost
Marginal Costs
o Is the cost of the next increments of capital raised by the firm, i.e., the cost of
various capital funding components (debt, preferred stock, and common equity)
Cost of Debt
o Is the rate of return required by a firms creditors
o For a debt issue, this rate of return, kd, equates the present value of all expected
future receipts interest, I, and principal repayment, M, - with the net proceeds,
Pnet, of the debt security
Pnet =
i=1
1
M
+
t
(1+k d ) (1+ k d )n
k i=k d (1T )
For Example:
To illustrate the cost-of-debt calculation for CCI, assume that the firm sells P100M of 20-year 7.8
percent coupon bonds. The net proceeds to CCI after issuance costs are P980 for each P1,000
bond. Compute the pretax cost, kd, and assuming a 40% marginal tax rate, compute the aftertax cost of debt.
P 0=
Dp
kp
k p=
Dp
Pnet
To illustrate, CCI has just issued 3 million shares of a preferred stock that pay an annual
dividend of P4.05. The preferred stock was sold to the public at a price of P52.00 per share.
With issuance costs of P2.00 per share, compute for the marginal cost of preferred stock.
*note that payments in the form of dividends are not tax deductible, therefore, after-tax cost of
preferred stock is equal to the pretax rate
However, some Preferred Stocks are callable, have a sinking fund redemption provision, or
have a fixed maturity date. In these cases, the computation of the cost of preferred stock
financing is similar to that for bonds.
Example:
Progress Energy plans an offering of P50.00 par value preferred stock that will pay P5.00
dividend per year. The preferred stock is expected to yield Progress net proceeds of P46.40 per
share after all issue costs. The preferred stock must be retired at its par value in 15 years.
Determine the cost of preferred stock.
k j=r f + j ( r mr f )
Where: