Hello, saw this on the Course hero site. Wanted to verify if it is indeed correct, as I'm coming up with mixed numbers. Can you give me the formula to solve this problem?

Information from McCormick

make an estimate of McCormick & Company's Weighted Average Cost of Capital (WACC) to use as the discount rate for evaluating capital projects.

Interest rates have risen and the CFO plans to borrow $350 million using the 20 year bond that you recommended in Project 4. For most of the past 10 years the company has used 7% as the discount rate. This was based on study of the company's WACC in early 2010.Interest rates have risen since the last study when the McCormick & Co rate average interest rate was 3%.We will use 4% today.Also, there has been a change in the weights between debt and equity.

The most significant change was the acquisition of RB Foods.It is the main reason for this study.Here is what our MD&A reported about that acquisition.

On August 17, 2017, we completed the acquisition of Reckitt Benckiser's Food Division ("RB Foods") from Reckitt Benckiser Group plc. The purchase price was approximately $4.2 billion, net of acquired cash. The acquisition was funded through our issuance of approximately 6.35 million shares of common stock non-voting (see note 13 of the financial statements) and through new borrowings comprised of senior unsecured notes andpre-payableterm loans (see note 6 of the financial statements). The acquired market-leading brands of RB Foods include French's, Frank's RedHot and Cattlemen's, which are a natural strategic fit with our robust global branded flavor portfolio. We believe that these additions move us to a leading position in the attractive U.S. condiments category and provide significant international growth opportunities for our consumer and industrial segments.

The RB Foods acquisition resulted in acquisitions contributing more than one-third of our sales growth in 2017 and is expected to result in acquisitions contributing more than one-third of our sales growth in 2018.

As part of your work, you will be asked for a recommendation for the cost of equity.There are three widely accepted methods used to calculate the cost of equity.They are the Capital Asset Pricing Model (CAPM), the Discounted Cash Flow approach (DCF) and the debt rate plus a risk premium of 3% to 5% recommended by one board member.This last is often used by very wealthy investors as a check on the other two methods.

1. Even though the CFO expects that it ultimately will not be useful, you have been asked to calculate the cost of equity using the Capital Asset Pricing Model (CAPM).Yahoo Finance reports Beta as 0.01.Management wants to use the 30 year bond rate as the risk free rate, arguing that Investors should make long term investments.That rate is 3% today.The expected return on the stock market as a whole has been estimated to be 7%, 10% and 12% by various studies.The CFO asks that you use an expected return of 9% for the average stock.The market risk Premium (RPM)will be 6%.9% minus 3% = 6%.

Calculate McCormick & Co cost of equity using the CAPM.The formula isrs = rRF + (RPM ) x .rsis the required return on equity or the Cost of Equity, rRF is the risk free rate, RP M is the required stock market return in excess of the risk free rate, and , (Beta) is the stocks relative risk. is also described as the estimate ofthe amount of risk that an individual stock contributes to a well balance portfolio.

2. The Discounted Cash Flowmodel (referred to as the Direct Dividend Model in the MBA 620 course materials) is preferred by wealthy investors.The formula reduces to rs = (D1 / P0 ) + g where rsis the required return on equity or the Cost of Equity, D1 is the expected future dividend, P0 is the rice of the stock today and g is the expected growth in dividends.The CFO notes that the expected future dividend is $2.38 and the expected growth rate is 7%.Please use $135 per share as the stock price.Calculate the cost of equity rs using the DCF approach.

3. Rick Malcolm is an advisor to a board member who works at a private equity firm.He has told the CFO that sophisticated investors use a quick estimate of the cost of equity.He says that the cost of equity must be above the company's debt rate.The estimate is that 3% to 5% should be added to the company's long term interest rates. McCormick & Company estimates its current borrowing cost at 4%.Make your own estimate of the relative risk of McCormick & Company.Then calculate the Cost of equity, rs using this own debt plus a 3% to 5% formula.

4.Pick your own best estimate of McCormick & Company cost of equity and why

5. Calculate the Weighted Average Cost of Capital (WACC)for McCormick and Company using the formula

WACC = WD RD (1-T) + WSrS and WD = Value of debt / Value of debt plus value of equity; WS = Value of Stock Equity/ Value of Debt Plus Value of Equity. For ease, the CFO says to use book value of Debt andthe market Value of Equity.On February 26, 2019 the market Value of Equity (or Market Cap) in Yahoo was $17.5 billion.Use the 2018 10-K Financial Statements filed January 25, 2019 and look on the Balance sheet to see the total of Short term borrowings, Current portion of long term debt and Long term debt.Use 4% for the cost of debt.Use 27.5% as the tax rate - a combination of federal and state income tax.