Excel Activity: WACC

Start with the partial model in the file Ch$11$ P$18$ Build a Model.xlsx$.$ The stock of Gao Computing sells for $$60,$ and last year's dividend was $$2\mathrm{.}83.$ Security analysts are projecting that the common dividend will grow at a rate of $8\%$ a year. A flotation cost of $13\%$ would be required to issue new common stock. Gao's preferred stock sells for $$43\mathrm{.}96,$ pays a dividend of $$5\mathrm{.}20$ per share, and new preferred stock could be sold with a flotation cost of $9\%.$ The firm has outstanding bonds with $25$ years to maturity, a $9\%$ annual coupon rate, semiannual payments, and $$1,00$ par value. The bonds are trading at $$908\mathrm{.}72.$ The tax rate is $25\%.$ The market risk premium is $6\%,$ the risk$-$free rate is $6\mathrm{.}5\%,$ and Gao's beta is $1\mathrm{.}1.$ In its cost$-$of$-$capital calculations, Gao uses target capital structure with $50\%$ debt, $10\%$ preferred stock, and $40\%$ common equity.

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 calculation Round your answers to two decimal places.

Download spreadsheet Ch$11$ P$18$ Build a Model$-671$a$3$a$.$xlsx

a$.$ Calculate the cost of each capital component$-$in other words, the after$-$tax cost of debt, the cost of preferred stock $($including flotation costs$),$ and the cost of equity $($ignoring flotation costs$).$ Use both the CAPM method and the dividend growth approach to find the cost of equity.

After$-$tax cost of debt

Cost of preferred stock $($including flotation costs$)$

Cost of common equity, dividend growth approach $($ignoring flotation costs$)$

Cost of common equity, CAPM

$\%$

$\%$

$\%$

$\%$

$\%$

b$.$ Calculate the cost of new stock using the dividend growth approach.