Due to the high demand and increase in prices for Red Caviar, Awers Inc., located just east of Seattle, Washington wants to build a salmon Hatchery in Alaska. It plans to raise $45,000,000 in the following ways:

Issue 1,500,000 shares at $17 each. (Assume the cost of equity = 10%)
Issue 100,000 Preferred Stocks at $25 each. (Assume cost on preferred stocks = 7%)
Borrow the remaining sum from the Bank. (Assume the cost of Debt = 5%)

The corporate tax rate in the US is 21%.

What will be Awers' Weighted Average Cost of Capital (WACC)?

Question

Due to the high demand and increase in prices for Red Caviar, Awers Inc., located just east of Seattle, Washington wants to build a salmon Hatchery in Alaska. It plans to raise $45,000,000 in the following ways:

Issue 1,500,000 shares at $17 each. (Assume the cost of equity = 10%)
Issue 100,000 Preferred Stocks at $25 each. (Assume cost on preferred stocks = 7%)
Borrow the remaining sum from the Bank. (Assume the cost of Debt = 5%)

The corporate tax rate in the US is 21%.

What will be Awers' Weighted Average Cost of Capital (WACC)?

BlackTom AI · Accepted Answer

WACC is calculated as the weighted sum of the costs of each capital component: WACC = (we * re) + (wp * rp) + (wd * rd * (1 − Tc)). Important concepts: compute market values of each financing source to get weights, use after-tax cost for debt (interest is tax-deductible), and apply given component costs.

Step-by-step calculation and intermediate steps:
1. Compute amounts raised:
- Common equity: 1,500,000 shares × $17 = $25,500,000
- Preferred stock: 100,000 × $25 = $2,500,000
- Total target financing = $45,000,000, so Debt = 45,000,000 − 25,500,000 − 2,500,000 = $17,000,000

2. Compute weights (proportion of total financing):
- we = 25,500,000 / 45,000,000 = 0.5666666667
- wp = 2,500,000 / 45,000,000 = 0.0555555556
- wd = 17,000,000 / 45,000,000 = 0.3777777778

3. Component costs (use after-tax cost for debt):
- re = 10% = 0.10
- rp = 7% = 0.07
- rd(after-tax) = rd × (1 − Tc) = 0.05 × (1 − 0.21) = 0.05 × 0.79 = 0.0395

4. Compute weighted contributions (showing intermediate multiplications):
- Equity contribution: we × re = 0.5666666667 × 0.10 = 0.05666666667
- Preferred contribution: wp × rp = 0.0555555556 × 0.07 = 0.00388888889
- Debt contribution: wd × rd(after-tax) = 0.3777777778 × 0.0395 = 0.01492222222

5. Sum to get WACC:
WACC = 0.05666666667 + 0.00388888889 + 0.01492222222 = 0.07547777778 ≈ 7.55%

Why this answer is correct:
- The calculation uses proper market-value weights, applies the corporate tax shield to debt, and uses the given component costs. The sum of the component contributions yields ≈7.55%.

Why the other options are incorrect:
- 6.41% and 7.33% are too low — they would result from incorrect weights or underestimating one of the component costs.
- 9.07% is too high — it likely results from failing to apply the tax shield to debt (or inflating the equity cost), which overstates WACC.
Conclusion: The correct WACC is 7.55%, which matches the provided answer.

类似问题

A firm has the following capital structure: Debt = $40 million; Equity = $60 million; Pre-tax cost of debt = 6%; Cost of equity = 12%; and Corporate tax rate = 30%. What is the firm’s weighted average cost of capital (WACC) to the nearest percentage?[Fill in the blank]

Shim Interiors has a target debt-equity ratio of .40. Its cost of equity is 13.5 percent and its pretax cost of debt is 5.5 percent. Its tax rate is 21 percent. What is the company's WACC?

A firm has 250M shares trading at $20, debt of $5,000M with a pre-tax cost of debt of 8%, equity β = 1.50, risk-free rate = 4%, ERP = 6%, and tax rate = 30%. Compute WACC. (Answer in percent, 2 decimals.)

更多留学生实用工具

智能学习助手

风格化写作助手

论文查重助手

文献引用助手

课堂转译助手

课堂笔记助手

Quiz搜索助手

学校历年真题

智能刷题助手

智能匹配练习

希望你的学习变得更简单