Given the following information for Company A, find the WACC. Assume the company’s tax rate is 21%
i. Debt: 15,000 bonds selling for RM 1080, with a Yield To Maturity 5%
ii. Common Stock: 500,000 shares outstanding, selling for RM 50 per share, the beta is 1.09
iii. Preferred stock: 30,000 shares, paying fixed RM 5 dividend per share, selling at RM 60 per stock
The market risk - free rate is at 3.2% with 7% market risk premium.
we calculate the debt:
"16000\\times1080\\times105=18 144 000"
"CARM=3.2+1.09(7-3.2)=7.342"
we calculate the equity
"500 000\\times50=25 000 000"
preferred shares:
"30 000\\times60=1 800 000"
"18 144 000+25 000 000+1 800 000=44 944 000"
"WACC=7.342\\frac{25 000 000}{44 944 000}+\\frac{5}{60}\\frac{1 800 000}{44 944 000}+5\\frac{18 144 000}{44 944 000}\\times(1-0,21)=5.68"
Comments
Leave a comment