Preview

Problem Based on Chapter 15 – Wacc and the Hamada Formula

Satisfactory Essays
Open Document
Open Document
353 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Problem Based on Chapter 15 – Wacc and the Hamada Formula
PROBLEM BASED ON CHAPTER 15 – WACC AND THE HAMADA FORMULA
Bickley Engineering Company has a capital structure of 30% Debt and 70% Equity. Its current Beta is 1.3, and its Market Risk Premium is 7.5% Points. The current Risk Free Rate is 3.5%. Bickley’s marginal tax rate is 40%.
What is the Unlevered Beta of Bickley?
Bickley’s management would like to change its capital structure to 15% Debt and 85% equity by retiring its bonds yielding 8%. The remaining long term debt will be at 7%. The marginal tax rate will remain the same.
What will be Bickley’s new Beta with this new 15/85 capital structure?
What is the WACC (Weighted Average Cost of Capital) of Bickely with its 30/70 capital structure? Bickley’s average borrowing rate with this capital structure is 7.5%.
What will be Bickley’s WACC with its 15/85 capital structure? CHAPTER 15
1. Unlevered Beta of Bickely
Bu = 1.3 / [1 + (1 - .40)(.30/.70)] = 1.03 2. Beta with 15/85 capital structure
B = 1.03 [1 + (1 - .40)(.15/.85)] = 1.14 3. WACC with 30/70 capital structure, avg borrowing rate 7.5%
Cost of equity = .035 + (.075)(1.3)= 0.1325
WACC = [.30 x .075 x (1 - .40)] + [.70 x .1325] = 0.10625 10.63% 4. WACC with 15/85 capital structure
Cost of equity = .035 + (.075)(1.14)= 0.1205
WACC = [.15 x .07 x (1 - .40)] + [.85 x .1205] = 0.108725 10.87%

CHAPTER 26
1. Unlevered Value of Yancey
Vu = 2.0 miillion x (1 + .065)/(.115 - .065) = 42.60 $42.6 million 2. VL, $8.0 million debt costing 8%
VL = $42.6 million + [.08 x .35 x $8 million / (.115 - .065)] = 47.08 $47.08 million rsL = .115 + (.115 - .08)[8 million / (47.08 million - 8 million)] = 0.12216479 12.22% 3. VL & rsL by using the M&M Model (with taxes)
VL = 42.6 million + (.35 x 8 million) = 45.4 $45.4 million
S = 45.4 - 8 = 37.4 rsL = .115 + (.115 -.08)(1 - .35)(8/37.4) = 0.11986631

You May Also Find These Documents Helpful

  • Good Essays

    $250,000. The gain on the sale qualified for the exclusion from the sale of a…

    • 438 Words
    • 2 Pages
    Good Essays
  • Good Essays

    The weighted average cost of capital (WACC) is the discount rate used in the discounted cash flow analysis. Usually, the WACC is the weighted average of the cost of debt (Kd) and the cost of equity (Ke), since debt and equity are the most common sources of funds for the companies. In general, the formula for WACC is the following:…

    • 1590 Words
    • 7 Pages
    Good Essays
  • Satisfactory Essays

    Finance 3301 questions

    • 326 Words
    • 2 Pages

    Tony Company’s balance sheet shows $300 million in debt, $50 million in preferred stock, and $250 million in total common equity. Tony Company`s tax rate is 40%, rd =6%,rPS =5%,andrs =10%.If Tony Company get capital structure of 30% debt, 5% preferred stock, and 65% common stock, what is its WACC?…

    • 326 Words
    • 2 Pages
    Satisfactory Essays
  • Powerful Essays

    Before deciding whether the target ranges are really appropriate for Bixton in its current financial situation the CFO of Bixton Corporation should consider the existing amount of R&D expenditure and foreign Tax credit. It is possible company may not be able to fully utilize the additional tax saving generated by taking additional debt when R&D expenditure and foreign tax credit is taken into consideration.…

    • 647 Words
    • 3 Pages
    Powerful Essays
  • Satisfactory Essays

    Week 2

    • 420 Words
    • 2 Pages

    Bickley’s management would like to change its capital structure to 15% Debt and 85% equity by retiring its bonds yielding 8%. The remaining long term debt will be at 7%. The marginal tax rate will remain the same.…

    • 420 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Fin-516 Week 2

    • 276 Words
    • 2 Pages

    Using the Unlevered Value from above calculate VL and rsL by using the M&M Model (with taxes) for Yancey using $8.0 Million Debt costing…

    • 276 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Case 54 Questions

    • 1477 Words
    • 8 Pages

    The comptroller currently finds the weights for the weighted average cost of capital (WACC) from information from the balance sheet shown in Table 2. Compute the book value weights that the comp­trol­ler currently uses for the company’s capital structure.…

    • 1477 Words
    • 8 Pages
    Satisfactory Essays
  • Good Essays

    Finance final study guide

    • 2213 Words
    • 8 Pages

    - Jack's Construction Co. has 100,000 bonds outstanding that are selling at par value. The bonds yield 10.3 percent. The company also has 4.8 million shares of common stock outstanding. The stock has a beta of 1.5 and sells for $60 a share. The U.S. Treasury bill is yielding 4 percent and the market risk premium is 7 percent. Jack's tax rate is 35 percent. What is Jack's weighted average cost of capital? (4)…

    • 2213 Words
    • 8 Pages
    Good Essays
  • Good Essays

    C. Again, the key specific issues Bixton must resolve are the R&D and foreign tax credits. The target ranges listed in this case are only appropriate as a debt shield. More importantly, lenders will monitor for long-term debt to determine if R&D spending increase, and foreign tax credits remain balanced. That means any increase or decrease outside of the “A” range (22 – 32) indicates the capital structure is losing leverage.…

    • 620 Words
    • 3 Pages
    Good Essays
  • Satisfactory Essays

    Wrigley

    • 664 Words
    • 3 Pages

    Wrigley’s prerecapitalization WACC is 10.9%. The cost of equity assumes a risk-free rate of 5.65% for 20-year U.S. Treasuries (case Exhibit 7), a risk premium is assumed 7% (or 5%), and uses Wrigley’s current beta of 0.75 (case Exhibit 5).…

    • 664 Words
    • 3 Pages
    Satisfactory Essays
  • Satisfactory Essays

    gb550 unit six asgn

    • 287 Words
    • 2 Pages

    Broussard Skateboard’s sales are expected to increase by 15% from $8 million in 2013 to $9.2 million in 2014. Its assets totaled $5million at the end of 2013. Broussard it’s already at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2013, current liabilities were $1.4 million, consisting of $450,000 of accounts payable, $500,000 of notes payable, and $450,000 of accruals. The after-tax profit margin is forecasted to be 6%, and the forecasted payout ratio is 40%. Use the AFN equation to forecast Broussard’s additional funds needed for the coming year.…

    • 287 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Wrigley Junior Case Study

    • 1638 Words
    • 7 Pages

    Wrigley’s pre recapitalization WACC is 10.9%, the cost of equity assumes a risk free rate of 5.65% for 20 years US treasuries in the case exhibit 7; a risk premium is assumed 7% (or 5%), and uses Wrigley’s current beta of 0.75 (case Exhibit 5).…

    • 1638 Words
    • 7 Pages
    Good Essays
  • Powerful Essays

    2. A mixed structure should be adopted as for capital restructuring adjusted to the scenarios of decreasing profitability and increasing profitability. In the former, the restructuring proposal involves a 60% to 40% proportion of new debt/ new shares issued. The existing debt of the company will be rearranged with the use of either long-term bonds or new shares issued. This proportion of debt vs equity reflects the assumed risk by the debtors and the shareholders and the terms in which both groups are willing to contribute to this capital restructuring, given the risk factor they face.…

    • 2780 Words
    • 12 Pages
    Powerful Essays
  • Powerful Essays

    4. C (LO 1.3) 10. C (LO 1.6) 17. C $45,000 = $48,000 – $3,000…

    • 4003 Words
    • 17 Pages
    Powerful Essays
  • Satisfactory Essays

    La Moreneta

    • 298 Words
    • 2 Pages

    Market rate is 11%, risk free rate is 2,50% and Beta for this industry is 2,75…

    • 298 Words
    • 2 Pages
    Satisfactory Essays