Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Excel Online Structured Activity: WACC and optimal capital budget Adamson Corporation is considering four average - risk projects with the following costs and rates of

Excel Online Structured Activity: WACC and optimal capital budget
Adamson Corporation is considering four average-risk projects with the following costs and rates of return:
Project Cost Expected Rate of Return
1 $2,00016.00%
23,00015.00
35,00013.75
42,00012.50
The company estimates that it can issue debt at a rate of rd =9%, and its tax rate is 30%. It can issue preferred stock that pays a constant dividend of $6 per year at $41 per share. Also, its common stock currently sells for $30 per share; the next expected dividend, D1, is $2.75; and the dividend is expected to grow at a constant rate of 6% per year. The target capital structure consists of 75% common stock, 15% debt, and 10% preferred stock. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below.
Open spreadsheet
WACC and optimal capital budget
Cost of debt, rd 9.00%
Tax rate, T 30.00%
Preferred dividend $6.00
Preferred stock price, Pp $41.00
Common stock price, P0 $30.00
Expected common dividend, D1 $2.75
Common stock constant growth rate, gn 6.00%
% common stock in capital structure 75.00%
% debt in capital structure 15.00%
% preferred stock in capital structure 10.00%
"Cost of capital components
& WACC calculation:" Weights After-tax Cost Weighted Cost
After-tax cost of debt, rd(1 T)15.00%
Cost of preferred stock, rp 10.00%
Cost of common stock, rs 75.00%
WACC =
Project acceptance analysis:
Projects Cost Expected Rate of Return Accept Project? Y/N
1 $2,00016.00%
2 $3,00015.00%
3 $5,00013.75%
4 $2,00012.50%
Formulas
"Cost of capital components
& WACC calculation:" Weights After-tax Cost Weighted Cost
After-tax cost of debt, rd(1 T)15.00% #N/A #N/A
Cost of preferred stock, rp 10.00% #N/A #N/A
Cost of common stock, rs 75.00% #N/A #N/A
WACC = #N/A
Project acceptance analysis:
Projects Cost Expected Rate of Return Accept Project? Y/N
1 $2,00016.00% #N/A
2 $3,00015.00% #N/A
3 $5,00013.75% #N/A
4 $2,00012.50% #N/A
What is the cost of each of the capital components? Round your answers to two decimal places. Do not round your intermediate calculations.
Cost of debt fill in the blank 2
%
Cost of preferred stock fill in the blank 3
%
Cost of retained earnings fill in the blank 4
%
What is Adamson's WACC? Round your answer to two decimal places. Do not round your intermediate calculations.
fill in the blank 5
%
Only projects with expected returns that exceed WACC will be accepted. Which projects should Adamson accept?
Project 1
Project 2
Project 3
Project 4

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

More Books

Students also viewed these Finance questions