Respuesta :
Answer:
a.
Market value of debt = 185000 * 2000 * 107% = 395900000 or 395.9 million
Market value of preferred stock = 300000 * 99 = 29700000 or 29.7 million
Market value of common stock = 8100000 * 57 = 461700000 or 461.7 million
Total value of capital structure = 395.9 + 29.7 + 461.7 = 887300000 or 887.3 million
b.
WACC = 0.0953387 or 9.53387% rounded off to 9.5339%
As the new project will have the same risk as that of the firm's typical project, it shall be discounted using the WACC of the firm which is 9.5339%
Explanation:
The capital structure of a company is typically made of at least one or at most all of the following components namely debt, common stock and preferred stock. To calculate the market value of capital structure, we calculate the market value of each component and sum it.
Market value of debt = 185000 * 2000 * 107% = 395900000 or 395.9 million
Market value of preferred stock = 300000 * 99 = 29700000 or 29.7 million
Market value of common stock = 8100000 * 57 = 461700000 or 461.7 million
Total value of capital structure = 395.9 + 29.7 + 461.7 = 887300000 or 887.3 million
b.
The cash flows of a firm having the capital structure mix containing more than one component should be discounted using the WACC or weighted average cost of capital. The WACC is calculated using the following formula,
WACC = wD * rD * (1-tax rate) + wP * rP + wE * rE
Where,
- wD, wP, wE represents the weight of debt, preferred stock and common stock in capital structure respectively
- rD, rP, rE represents the cost of each component
First we need to determine the cost of equity.
rE = 0.033 + 1.15 * 0.066
rE = 0.1089 or 10.89%
Cost of debt = 5.5* 2 = 11% or 0.11
WACC = 395.9 / 887.3 * 0.11 * (1 - 0.24) + 29.7 / 887.3 * 0.041 +
461.7 / 887.3 * 0.1089
WACC = 0.0953387 or 9.53387% rounded off to 9.5339%
As the new project will have the same risk as that of the firm's typical project, it shall be discounted using the WACC of the firm which is 9.5339%