Question
Balance Sheet of YDL as of 31 December 2019 Assets Cash at bank $ 700,000 Accounts receivable $ 550,000 Inventory $ 1,700,000 Marketable securities $
Balance Sheet of YDL as of 31 December 2019
Assets Cash at bank $ 700,000
Accounts receivable $ 550,000
Inventory $ 1,700,000
Marketable securities $ 6,670,000
Plant, machinery and equipment $ 150,500,000
Intangible assets $ 40,000,000
Land and building $ 30,000,000
Total $ 230,120,000
Liabilities Accounts payable $ 300,000
Bank overdraft $ 670,000
Commercial bills (due 30th Jun 2020) $ 3,000,000
3.75% Coupon bonds (due Dec 2029 issued @$100 each) $ 150,000,000
Shareholders' Fund Common stock 33,500,000 @ $2.209 each $ 74,000,000
Retain earnings $ 2,150,000
Liabilities + Shareholders' Fund $ 230,120,000 Additional Information: The applicable interest rate on bank overdraft is 5.5% per annum and has monthly compounding.
The commercial bills are currently yielding 4.5% per annum with quarterly compounding. They will mature on 30th June 2020 however, will be replaced by newer issues on that date.
The bonds are currently priced at $102 each and pay coupons semi-annually on 30th June, and 31st December.
The coupon payment due to be paid on 31th December 2019 has been paid.
The applicable company tax rate is 30% and the proportion of tax collected from the company and is claimed by shareholders is 0.50.
The current yield on Australian Government 10-year bonds is 1.40% per annum.
The expected market return including franking premium is 9.25% per annum.
Calculate the WACC
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started