You are given the following information concerning Parrothead Enterprises: 10,00
ID: 2711289 • Letter: Y
Question
You are given the following information concerning Parrothead Enterprises:
10,000 7 percent coupon bonds outstanding, with 25 years to maturity and a quoted price of 106.5. These bonds pay interest semiannually.
275,000 shares of common stock selling for $65.50 per share. The stock has a beta of .95 and will pay a dividend of $3.70 next year. The dividend is expected to grow by 5 percent per year indefinitely.
Market:
A 11 percent expected return, a risk-free rate of 5 percent, and a 35 percent tax rate.
Required:
Calculate the WACC for Parrothead Enterprises.
Debt:10,000 7 percent coupon bonds outstanding, with 25 years to maturity and a quoted price of 106.5. These bonds pay interest semiannually.
Common stock:275,000 shares of common stock selling for $65.50 per share. The stock has a beta of .95 and will pay a dividend of $3.70 next year. The dividend is expected to grow by 5 percent per year indefinitely.
Preferred stock: 9,000 shares of 4.5 percent preferred stock selling at $95.00 per share.Market:
A 11 percent expected return, a risk-free rate of 5 percent, and a 35 percent tax rate.
Explanation / Answer
WACC = Ke x We + Kd × (1 – t) × Wd + Kp x Wp
Bond Price = [Par Value × Coupon Rate × ((1 (1 + r)m×n )/1)] +[ Par Value/(1 + r)m×n]
m = no. of coupons in a year
n = no. of years
$106.5 = [100 × 3.5% × ((1 (1 + r)2×25 )/1)] +[ 100/(1 + r)2*25]
R = 3.24%
YTM = 3.24*2
= 6.47%
After tax cost of debt = 6.47(1-0.35)
= 4.21%
2. Ke = D1/P +g
= 3.75/65.5 + 0.05
= 10.65%
Ke as per CAPM = Rf + (Rm – Rf)
= 0.05 + 0.95(0.11-0.05)
= 10.70%
3. Cost of Preferred stock (Kp) = 4.5/95
= 4.74%
Type
No.
Par value
Amount (no. x par value)
Weight (%)
Cost (%)
WACC
Common Stock
275,000
10
2,750,000
59.14
10.70
6.33
Preferred Stock
9,000
100
900,000
19.35
4.74
0.92
Debt
10,000
100
1,000,000
21.51
4.21
0.91
Total
294,000
4,650,000
8.16
WACC = 8.16%
Type
No.
Par value
Amount (no. x par value)
Weight (%)
Cost (%)
WACC
Common Stock
275,000
10
2,750,000
59.14
10.70
6.33
Preferred Stock
9,000
100
900,000
19.35
4.74
0.92
Debt
10,000
100
1,000,000
21.51
4.21
0.91
Total
294,000
4,650,000
8.16
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.