Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

1. Westerly Manufacturing has compiled the information shown in the following ta

ID: 2707340 • Letter: 1

Question

1.     Westerly Manufacturing has compiled the information shown in the following table:

Source of Capital

Book Value

Market Value

After-tax Cost

Long-Term Debt

$4,000,000

$3,840,000

6.0%

Preferred Stock

$40,000

$60,000

13.0%

Common Stock   Equity

$1,060,000

$3,000,000

17.0%

Totals

$5,100,000

$6,900,000

(a)  Calculate the firm

  

Source of Capital

     

Book Value

     

Market Value

     

After-tax Cost

     

Long-Term Debt

     

$4,000,000

     

$3,840,000

     

6.0%

     

Preferred Stock

     

$40,000

     

$60,000

     

13.0%

     

Common Stock   Equity

     

$1,060,000

     

$3,000,000

     

17.0%

     

Totals

     

$5,100,000

     

$6,900,000

     

   Westerly Manufacturing has compiled the information shown in the following table: Calculate the firm's weighted average cost of capital (WACC) using book value weights. Calculate the firm's weighted average cost of capital (WACC) using market value weights. Compare your answers found in parts (a) and (b) and briefly explain the differences. Other things equal, would you recommend that Westerly Manufacturing rely on its book value weights or market value weights in determining its WACC?

Explanation / Answer

a) WACC = (4000/5100)*0.06 + 40/5100*0.13 + 1060/5100 *0.17 = 8.34%

B) WACC = (3840/6900)*0.06 + (60/6900)*0.13+ (3000/6900)*0.17 = 10.84%

C) SINCE common stock equity got increased .. our WACC increased.

company should rely on market values. since they are close to actual and also it will help us setting a higher MARR.