Case Study 5 COST OF CAPITAL FOR SWAN MOTORS You have recently been hired by Swan Motors, Inc. (SMI), in its relatively new treasury management department. SMI was founded eight years ago by Joe Swan. Joe found a method to manufacture a cheaper battery that will hold a larger charge, giving a car powered by the battery a range of 700 miles before requiring a charge. The cars manufactured by SMI are midsized and carry a price that allows the company to compete with other mainstream auto manufacturers. The company is privately owned by Joe and his family, and it had sales of $97 million last year. SMI primarily sells to customers who buy the cars online, although it does have a limited number of company-owned dealerships. The customer selects any customization and makes a deposit of 20 percent of the purchase price. After the order is taken the car is made to order, typically within 45 days. SMI's growth to date has come from its profits. When the company had sufficient capital, it would expand production. Relatively little formal analysis has been used in its capital budgeting process, Joe has just read about capital budgeting techniques and has come to you for help. For starters, the company has never attempted to determine its cost of capital, and Joe would like you to perform the analysis. Because the company is privately owned, it is difficult to determine the cost of equity for the company, Joe wants you to use the pure play approach to estimate the cost of capital for SMI, and he has chosen Tesla Motors as a representative company. The following questions will lead you through the steps to calculate this estimate. QUESTIONS 1. Most publicly traded corporations are required to submit quarterly (10-Q) and annual (10- K) reports to the SEC detailing the financial operations of the company over the past quarter or year, respectively. These corporate filings are available on the SEC website at www.sec.gov. Go to the SC website, follow the "Search for Company Filings" link, and search for SEC filings made by Tesla Motors (TSLA). Find the most recent 10-Q or 10- K, and download the form. Look on the balance sheet to find the book value of debt and the book value of equity. For detailed debt information, go to "Note 12-Debt." (Note: you don't need to answer any question for this part of the case. You just need to provide a screenshot of the balance sheet and Note-12.) 2. To estimate the cost of equity for TSLA, go to finance.yahoo.com and enter the ticker symbol TSLA. Answer the following questions: a. What is the most recent stock price listed for TSLA? What is the book value per share? b. What is the market value of equity, or market capitalization? c. How many shares of stock does TSLA have outstanding? d. What is the most recent annual dividend? Can you use the dividend discount model in this case? c. What is the beta for TSLA? f. Now go back to finance, yahoo.com and follow the "Bonds" link. What is the yield on three-month Treasury bills? Using the historical market risk premium, what is the cost of equity for TSLA using CAPM? 3. You now need to calculate the cost of debt for TSLA. Go to http://finra- markets.momingstar.com/BondCenter/Default.isp, enter TSLA as the company, and find the yield to maturity for each of TSLA's bonds. Answer the following questions: a. What is the weighted average cost of debt for TSLA using the book value weights and using the market value weights? b. Does it make a difference in this case if you use book value weights or market value weights? 4. You now have all the necessary information to calculate the weighted average cost of capital for TSLA. Calculate this using book value weights and market value weights, assuming TSLA has a 21 percent tax rate. Which number is more relevant? 5. You used TSLA as a pure play company to estimate the cost of capital for SMI. Are there any potential problems with this approach in this situation