# MBA 520 Module Eight Cost of Capital Worksheet

MBA 520 Module Eight Cost of Capital Worksheet

##### (Check out the Sample Answer down)

Instruction:

Please select the best answer and put it in Ms Excel because my Professor wanted this work to be done with MS Excel showing how to add formulas to the cell so that she can see how we arrived at the answers. Please answer it in MS Excel document and show that you used the formula in right cell and how you arrived to the answer.
The assignment in this module builds on the idea of forecasting and valuation theory from Chapters 6 and 7 in Module Six by valuing a company through calculations using real data. This will strengthen your recommendation in the final project by giving you the means to provide evidence from a financial analysis.
Prompt
Review the questions below and use the data provided in the question to solve the calculation. As you work through each equation, think about where the data for your company may be found to make the same calculations and how the information from these calculations can inform your recommendations for your final project.

1. What is the market interest rate on XYZ’s debt and its component cost of debt?
Coupon rate
12%
Coupons per year
2
Years to maturity
15
Price
\$1,153.72
Face value
\$1,000
Tax rate
40%
Market Interest Rate =
Cost of Debt =
2. What is the firm’s cost of preferred stock?
Nominal dividend rate
10%
Dividends per year
4
Par value
\$100
Worksheet adapted from Brigham, E., &amp; Houston, J. F. (2016). Fundamentals of financial management (14th ed.).
Boston, MA: Cengage Learning.

Price

\$111.10

Cost of Preferred Stock =
3. What is XYZ’s estimated cost of common equity using the CAPM approach?
β
1.2
rRF
7%
RPM
6%
Estimated Cost of Common Equity =

4. What is the estimated cost of common equity using the DCF approach?
Price
\$50
Current dividend
\$4.19
Constant growth rate
5%
Estimated Cost of Common Equity =
5. What is the bond-yield-plus-risk-premium estimate for XYZ’s cost of common equity?
4%
market interest rate on XYZ’s debt
10%
6. What is your final estimate for rs?
ESTIMAT
METHOD E
CAPM
14.20%
DCF
13.80%
rd + RP
14.00%
Estimate =
7. XYZ estimates that if it issues new common stock, the flotation cost will be 15%. XYZ
incorporates the flotation costs into the DCF approach. What is the estimated cost of newly
issued common stock, considering the flotation cost?
% Flotation cost
15%
Net proceeds after flotation
\$42.50

Cost of Newly Issued Common Stock
8. What is XYZ’s overall, or weighted average, cost of capital (WACC)? Ignore flotation costs.
wd
30%
rd (1 – T) 6.00%
wp
10%
rp
9.00%
wc
60%
rs
14.00%

Part 3
Ke = eRF + (RPMx beta)
= 7% + 6% x1.20
= 14.20%
(4) \$50 = (4.19)*(1.05)/k – .05
=&gt; 50k – 2.5 = 4.3995

=&gt; k = 13.80%
(5) Answer is 4% + 10% = 14%
(6) 14.20%
(7)

(8) WACC = 11.1%

1.
What is the market interest rate on XYZ’s debt and its component cost of debt?
Coupon rate
12%

Coupons per year
2
Years to maturity
15
Price
\$1,153.72
Face value
\$1,000
Tax rate
40%
Market Interest Rate
= Using the financial calculator functions: n=30, PV= -1153.72, PMT=60, FV= 1000
CPT I/Y = 5 x 2 =
10% yearly market interest rate
Cost of Debt =
10(1-.40) =
6% cost of debt
2. What is the firm’s cost of preferred stock?
Nominal dividend rate
10%
Dividends per year
4
Par value
\$100
Price
\$111.10
Cost of Preferred Stock
= .1(100) / 111.10
= .090 or
9% cost of preferred stock
3. What is XYZ’s estimated cost of common equity using the CAPM approach?
β
1.2
r
RF
7%
RP
M
6%
Estimated Cost of Common Equity
= .07 + (.06)1.2
= .142 or
14.2 % Cost of Common Equity

4. What is the estimated cost of common equity using the DCF approach?
Price
\$50
Current dividend
\$4.19
Constant growth rate
5%
Estimated Cost of Common Equity =
4.19(1.05)/50 + .05 = .1379 or
13.8 % Cost of Common Equity
5. What is the bond-yield-plus-risk-premium estimate for XYZ’s cost of common equity?
4%
market interest rate on XYZ’s debt
10%
Worksheet adapted from Brigham, E., &amp; Houston, J. F. (2016).
Fundamentals of financial management
(14th ed.).
Boston, MA: Cengage Learning.
Bond-yield-plus-risk-premium estimate = .10 + .04 = .14 or
14 %Bond yield risk premium estimate
6. What is your final estimate for rs ?
METHOD
ESTIMATE
CAPM
14.20%
DCF
13.80%
rd+ RP
14.00%
Estimate
= 14.2 + 13.8 + 14 = 42 /3
= 14% cost of equity
7. XYZ estimates that if it issues new common stock, the flotation cost will be 15%. XYZ incorporates the flotation costs into the DCF approach. What is the estimated cost of newly issued common stock, considering the flotation cost?
% Flotation cost 15%
Net proceeds after flotation \$42.50
Cost of Newly Issued Common Stock=
4.19(1.05)/50(1-.015) + .05

=4.40/42.50 + .05 = .1535 or
15.4 %
Cost of newly issued c. stock
8. What is XYZ’s overall, or weighted average, cost of capital (WACC)? Ignore flotation costs.
W
d
30%
r
d
(1 – T)
6.00%
w
p
10%
r
p
9.00%
w
c
60%
r
s
14.00%
=.3(.10)(.6) +.1(.09) +.6(.14) = .111
or
11.1 % WACC Price of Answer: Just US\$15 only (Instant Download) 