Respuesta :
Answer:
WACC=9.26%
Explanation:
Calculation for the company's WACC
First step is to calculate the Total Market Value
Total Market Value = 8,000,000*68+ 65,000,000*93% + 50,000,000*105%
Total Market Value = 544,000,000+60,450,000+52,500,000
Total Market Value = $656,950,000
Second step is to calculate the % Value of Equity,% Value of First Bond and % Value of Second Bond
% Value of Equity =544,000,000/$656,950,000*100
% Value of Equity = 82.81%
% Value of First Bond = 60,450,000/$656,950,000*100
% Value of First Bond= 9.20%
% Value of Second Bond = 52,500,000/$656,950,000*100
% Value of Second Bond =7.99%
Third step is to calculate Ke Using this formula
Ke = Cost of Equity = Dividend/Market Value per share + Growth Rate
Let plug in the formula
Ke = 4.2/68 + 4.3%
Ke= 6.18% + 4.3%
Ke= 10.48%
Last step is to calculate WACC using this formula
WACC = % Value of Equity * Cost of Equity + % Value of Debt * Cost Of Debt (1- Tax Rate)
Let plug in the formula for
WACC= 82.81% * 10.48% + 9.20% * 5% (1-0.24) + 7.99%* 4%(1-0.25)
WACC= 8.67%+ 9.20% * 5%(0.76)+7.99%* 4%(0.76)
WACC= 8.67%+ 9.20% * 3.8%+7.99%* 3.04%
WACC=8.67%+0.35%+0.24%
WACC=9.26%
Therefore the company's WACC will be 9.26%