culating the WALL Excel Activity: Calculating the WACC Here is the condensed 2021 balance sheet for Skye Computer Company in thousands of dollars): 2021 Current assets Net fixed assets Total assets $1,400 2,600 $4,000 $ 800 200 900 250 Accounts payable and accruals Short-term debt Long-term debt Preferred stock (10,000 shares) Common stock (40,000 shares) Retained earnings Total common equity Total liabilities and equity 900 950 $1,850 $4,000 Skye's earnings per share last year were $2.60. The common stock sells for $50.00, last year's dividend (Do) was $1.70, and a flotation cost of 10% would be required to sell new common stock. Security analysts are projecting that the common dividend will grow at an annual rate of 8%. Skye's preferred stock pays a dividend of $2.70 per share, and its preferred stock sells for $30.00 per share. The firm's before-tax cost of debt is 11%, and its marginal tax rate is 25%. The firm's currently outstanding 11% annual coupon rate, long- term debt sells par value. The market risk premium is 6%, the risk-free rate is 7%, and Skye's beta is 1.604. The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $1.1 million. The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. Round your answers to two decimal places. MINDTAP Q Search this course Iculating the WACC X a. Calculate the cost of each capital component, that is, the after-tax cost of debt, the cost of preferred stock, the cost of equity from retained earnings, and the cost of newly issued common stock. Use the DCF method to find the cost of common equity. After-tax cost of debt: 8.25 % Cost of preferred stock: 9.00 % Cost of retained earnings: 11.67% Cost of new common stock: 12.08 % b. Now calculate the cost of common equity from retained earnings, using the CAPM method. 16.62 % c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between re and is as determined by the DCF method, and add that differential to the CAPM value for rs.) 17.03% d. If Skye continues to use the same market value capital structure, what is the firm's WACC assuming that (1) it uses only retained earnings for equity and (2) if it expands so rapidly that must issue new common stock? (Hint: Use the market value capital structure excluding current liabilities to determine the weights. Also, use the simple average of the required values obtained under the two methods in calculating WACC.) WACC1: 10.33 X % WACC2: 11.83 %
