Académique Documents
Professionnel Documents
Culture Documents
2.
Cost of preferred
(a) stock:
Kp = Dp / Po (1-f); % form of
floatation cost is given
(b) Kp = Dp / (Po-F); amount form of
floatation cost is given
8-5
Solution:
Beta = 0.9
D/E = 0.50
Tax rate = 34%
(a) Bonds par value = 1000 Selling price (Bo) = 909.73
FV
1000
Bo = or, 909.73 = or, Kd= 10%
1 kd
1 kd
(b)D/E = 0.50
V = D+E = 0.5+1 = 1.5
+0.9 (0.16- 0.08) = 0.152
K = =R0.08
f beta ( Rm R f )
(c) We = E/V = 1/1.5 = .667
Wd = D/V = .5/1.5 =.333
WACC = We*Ke +Wd*Kd*(1-Tc) = 0.667*0.152+0.333*0.10*0.66
= 12.33%
e
8-9
Example of WACC
Source
Equity
Amoun Weight
t
200
0.40
Cost
Wi.ki
0.093
0.0372
Debt
200
0.40
0.060
0.0240
Pref. Cap.
100
0.20
0.073
0.0145
Total
500
1.00
0.0757
8-10
Problem # 1
Hilishia Ltd. is currently paying Tk.12 dividend on its
common stock and is expected to grow @3.5% forever.
The current market price per share is Tk.120 and it has
50000 shares in the market. Related issuing cost is
Tk.2.5 per share. It is paying 10% preferred dividend of
Tk.500 par value stock thats market price is Tk.525
per share and it has 20000 preferred shares in the
market with 2% floatation cost. It has also Tk.3000000
long-term bank loan @9.5% interest rate along with
0.8% loan processing fee. The corporate tax rate in the
country is 35%. The balance in retained earnings
account is Tk.2000000.Determine the WACC for the
firm.
8-11