ty: Calculating the WACC Excel Activity: Calculating the WACC Here is the condensed 2021 balance sheet...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/06/66619cc562923_15666619cc4f1ca9.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/06/66619cc60822d_15766619cc5a0bd1.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/06/66619cc69b695_15866619cc63fcdb.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/06/66619cc7333c1_15866619cc6c90e8.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/06/66619cc7d38c4_15966619cc77423b.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/06/66619cc888816_16066619cc81235f.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/06/66619cc92f40f_16066619cc8c2696.jpg)
Transcribed Image Text:
ty: Calculating the WACC Excel Activity: Calculating the WACC Here is the condensed 2021 balance sheet for Skye Computer Company (in thousands of dollars) Current assets 2021 $2.000 Net fixed assets 3,000 Total assets $5.000 Accounts payable and accruals $900 Short-term debt 100 Long-term debt 1,425 Preferred stock (15,000 shares) 325 Common stock (40,000 shares) 1.100 Retained earnings 1.150 Total common equity $2.250 Total liabilities and equity $5.000 Skye's earnings per share last year were $2.15. The common stock sells for $60.00, last year's dividend (D) was $1-35, and a flotation cost of 30% would be required to sell new common stock Secunty analysts are projecting that the common dividend will gruse at an annual rate of 9%. Skye's preferred stock pays a dividend of $2.25 per share, and its preferred stack sells for $25.00 per share. The firm's before tax cost of debt is 10% and its marginal tax rate is 25%. The firm's currently outstanding 10% annual coupon rate, long-term debt ses at par valve. The market k premium is 6%. the risk-free rate is 7%, and Skye's beta is 1.274. The firm's total debt, which is the sum of the company's short-term debt and long term debt, equals $1.525 in The data has been collected in the Microsoft Excel fie below. Download the spreadsheet and perform the requred analysis to answer the questions belis. De not round intermediate calculations Round your answers to two decimal places. Back Next x Show all 1:51 AM Partly cloudy NDTAP lating the WACC Search this cou 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 eamings, and the cost of newly issued common stock. Use the DCF method to find the cost of common equity. After-tax cost of debti % Cost of preferred stock: Cost of retained earnings Cost of new common stocki 1% b. Now calculate the cost of common equity from retained eamings, using the CAPM method. c. What is the cost of new common stock based on the CAPM) (Hint: Find the difference between r, and r, as determined by the DCF method, and add that differential to the CAPM value for 3 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 sights. Also, use the simple average of the required values obtained under the two methods in calculating WACC.) WACC WACC " Check My Work Resel Problem Back Excel Activity Calculating the WACC Question 1 0/10 Submit Excel Activity: Calculating the WACC Here is the condensed 2021 balance sheet for Skye Computer Company (in thousands of dollars): 2021 Current assets $2,000 Net fixed assets 3,000 Total assets $5,000 Accounts payable and accruals $900 Short-term debt 100 Long-term debt 1,425 Preferred stock (15,000 shares) 325 Common stock (40,000 shares) 1,100 Retained earnings 1,150 Total common equity Total liabilities and equity $2,250 $5,000 13 Ⓒ × Skye's earnings per share last year were $2.15. The common stock sells for $60.00, last year's dividend (De) was $1.35, 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 9%. Skye's preferred stock pays a dividend of $2.25 per share, and its preferred stock sells for $25.00 per share. The firm's before-tax cost of debt is 10%, and its marginal tax rate is 25%. The firm's currently outstanding 10% annual coupon rate, long-term debt sells at par value. The market risk premium is 6%, the risk-free rate is 7%, and Skye's beta is 1.274 The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $1.525 million. Excel Activity Calculating the WACC Question 1 0/10 Submit Search this course стему сказанну хоть такие шарон таке, научени не лень и ратание, невесток ресницом, не тожник, кусь та The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $1.525 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. ex Download spreadsheet Calating the WACC 71dd 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: Cost of preferred stock: Cost of retained earnings Cost of new common stock: b. Now calculate the cost of common equity from retained earnings, using the CAPM method. % c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between r, and r, as determined by the DCF method, and add that differential to the CAPM value for r E MINDTAP Calculating the WACC Cost of preferred stock: % Cost of retained earnings: Cost of new common stock: % % Q Search this cours b. Now calculate the cost of common equity from retained earnings, using the CAPM method. % c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between re and r, as determined by the DCF method, and add that differential to the CAPM value for r.) 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 it 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: % WACC₂: % Check My Work Reset Problem Nex 1 Calculating the WACC 2 3 Skye Computer Company: Balance Sheet as of December 31 4 (in thousands of dollars) 5 6 Current assets 2021 $2,000 7 Net fixed assets 3,000 8 Total assets $0 9 10 Accounts payable and accruals $900 11 Short-term debt 100 12 Long-term debt 1,425 13 Preferred stock 14 Common stock 15 Retained earnings 16 Total common equity 17 Total liabilities and equity 18 325 1,100 1,150 $0 $0 19 Last year's earnings per share $2.15 20 Current price of common stock, Po $60.00 21 Last year's dividend on common stock, Do $1.35 22 Growth rate of common dividend, g 9% 23 Flotation cost for common stock, F 10% 24 Common stock outstanding 40,000 25 Current price of preferred stock, Pp $25.00 26 Dividend on preferred stock, Dp 27 Preferred stock outstanding $2.25 15,000 28 Before-tax cost of debt, ra 29 Market risk premium, TM - TRF Sheet1 10% 6% 30 Risk-free rate, far 31 Beta 32 Tax rate 33 Total debt 34 7% 1:274 25% $1,525 thousand 35 a. Calculating the cost of each capital component (using the DCF method to find 36 the cost of common equity) 37 After-tax cost of debt 38 Cost of preferred stock 39 Cost of retained earnings 40 Cost of new.common stock 41 42 b. Calculating the cost of common equity from retained earnings, using the CAPM method 43 Cost of retained earnings 44 45 c. Calculating the cost of new common stock based on the CAPM 46 Flotation cost adjustment 47 Cost of new common stock Formulas NA N/A MUA NIA INIA ANA N/A 48 50 49 d. Calculating the firm's WACC assuming that (1) it uses only retained earnings for equity and (2) if it expands so rapidly that it must issue new common stock Market value. Market value. 51 (in thousands) Weight (in thousands) Weight 52 Total debt NIA NIA 53 Preferred stock #N/A N/A 54 Common equity 55 Total 56 57 WACC 58 WACC Sheet N/A MUN NA UA NIA NIA Ready Type here to search ty: Calculating the WACC Excel Activity: Calculating the WACC Here is the condensed 2021 balance sheet for Skye Computer Company (in thousands of dollars) Current assets 2021 $2.000 Net fixed assets 3,000 Total assets $5.000 Accounts payable and accruals $900 Short-term debt 100 Long-term debt 1,425 Preferred stock (15,000 shares) 325 Common stock (40,000 shares) 1.100 Retained earnings 1.150 Total common equity $2.250 Total liabilities and equity $5.000 Skye's earnings per share last year were $2.15. The common stock sells for $60.00, last year's dividend (D) was $1-35, and a flotation cost of 30% would be required to sell new common stock Secunty analysts are projecting that the common dividend will gruse at an annual rate of 9%. Skye's preferred stock pays a dividend of $2.25 per share, and its preferred stack sells for $25.00 per share. The firm's before tax cost of debt is 10% and its marginal tax rate is 25%. The firm's currently outstanding 10% annual coupon rate, long-term debt ses at par valve. The market k premium is 6%. the risk-free rate is 7%, and Skye's beta is 1.274. The firm's total debt, which is the sum of the company's short-term debt and long term debt, equals $1.525 in The data has been collected in the Microsoft Excel fie below. Download the spreadsheet and perform the requred analysis to answer the questions belis. De not round intermediate calculations Round your answers to two decimal places. Back Next x Show all 1:51 AM Partly cloudy NDTAP lating the WACC Search this cou 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 eamings, and the cost of newly issued common stock. Use the DCF method to find the cost of common equity. After-tax cost of debti % Cost of preferred stock: Cost of retained earnings Cost of new common stocki 1% b. Now calculate the cost of common equity from retained eamings, using the CAPM method. c. What is the cost of new common stock based on the CAPM) (Hint: Find the difference between r, and r, as determined by the DCF method, and add that differential to the CAPM value for 3 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 sights. Also, use the simple average of the required values obtained under the two methods in calculating WACC.) WACC WACC " Check My Work Resel Problem Back Excel Activity Calculating the WACC Question 1 0/10 Submit Excel Activity: Calculating the WACC Here is the condensed 2021 balance sheet for Skye Computer Company (in thousands of dollars): 2021 Current assets $2,000 Net fixed assets 3,000 Total assets $5,000 Accounts payable and accruals $900 Short-term debt 100 Long-term debt 1,425 Preferred stock (15,000 shares) 325 Common stock (40,000 shares) 1,100 Retained earnings 1,150 Total common equity Total liabilities and equity $2,250 $5,000 13 Ⓒ × Skye's earnings per share last year were $2.15. The common stock sells for $60.00, last year's dividend (De) was $1.35, 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 9%. Skye's preferred stock pays a dividend of $2.25 per share, and its preferred stock sells for $25.00 per share. The firm's before-tax cost of debt is 10%, and its marginal tax rate is 25%. The firm's currently outstanding 10% annual coupon rate, long-term debt sells at par value. The market risk premium is 6%, the risk-free rate is 7%, and Skye's beta is 1.274 The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $1.525 million. Excel Activity Calculating the WACC Question 1 0/10 Submit Search this course стему сказанну хоть такие шарон таке, научени не лень и ратание, невесток ресницом, не тожник, кусь та The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $1.525 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. ex Download spreadsheet Calating the WACC 71dd 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: Cost of preferred stock: Cost of retained earnings Cost of new common stock: b. Now calculate the cost of common equity from retained earnings, using the CAPM method. % c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between r, and r, as determined by the DCF method, and add that differential to the CAPM value for r E MINDTAP Calculating the WACC Cost of preferred stock: % Cost of retained earnings: Cost of new common stock: % % Q Search this cours b. Now calculate the cost of common equity from retained earnings, using the CAPM method. % c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between re and r, as determined by the DCF method, and add that differential to the CAPM value for r.) 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 it 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: % WACC₂: % Check My Work Reset Problem Nex 1 Calculating the WACC 2 3 Skye Computer Company: Balance Sheet as of December 31 4 (in thousands of dollars) 5 6 Current assets 2021 $2,000 7 Net fixed assets 3,000 8 Total assets $0 9 10 Accounts payable and accruals $900 11 Short-term debt 100 12 Long-term debt 1,425 13 Preferred stock 14 Common stock 15 Retained earnings 16 Total common equity 17 Total liabilities and equity 18 325 1,100 1,150 $0 $0 19 Last year's earnings per share $2.15 20 Current price of common stock, Po $60.00 21 Last year's dividend on common stock, Do $1.35 22 Growth rate of common dividend, g 9% 23 Flotation cost for common stock, F 10% 24 Common stock outstanding 40,000 25 Current price of preferred stock, Pp $25.00 26 Dividend on preferred stock, Dp 27 Preferred stock outstanding $2.25 15,000 28 Before-tax cost of debt, ra 29 Market risk premium, TM - TRF Sheet1 10% 6% 30 Risk-free rate, far 31 Beta 32 Tax rate 33 Total debt 34 7% 1:274 25% $1,525 thousand 35 a. Calculating the cost of each capital component (using the DCF method to find 36 the cost of common equity) 37 After-tax cost of debt 38 Cost of preferred stock 39 Cost of retained earnings 40 Cost of new.common stock 41 42 b. Calculating the cost of common equity from retained earnings, using the CAPM method 43 Cost of retained earnings 44 45 c. Calculating the cost of new common stock based on the CAPM 46 Flotation cost adjustment 47 Cost of new common stock Formulas NA N/A MUA NIA INIA ANA N/A 48 50 49 d. Calculating the firm's WACC assuming that (1) it uses only retained earnings for equity and (2) if it expands so rapidly that it must issue new common stock Market value. Market value. 51 (in thousands) Weight (in thousands) Weight 52 Total debt NIA NIA 53 Preferred stock #N/A N/A 54 Common equity 55 Total 56 57 WACC 58 WACC Sheet N/A MUN NA UA NIA NIA Ready Type here to search
Expert Answer:
Answer rating: 100% (QA)
To calculate Skye Computer Companys Weighted Average Cost of Capital WACC we need to determine the cost for each component of the capital structure debt preferred stock and common equity We will use t... View the full answer
Posted Date:
Students also viewed these accounting questions
-
Name a group you belonged to that was fun and effective. Which structures and processes do you think made the group fun and effective?
-
Moss Co. issued $42,000,000 of five-year, 11% bonds, with interest payable semiannually, at a market (effective) interest rate of 9%. Determine the present value of the bonds payable using the...
-
There are numerous contracts available to use and many are now available on the web.Locate one of these contracts and provide a link.When would you use this contract?What provisions are beneficial...
-
During the next 12 months, the amounts of electric power needed (in thousands of kwh) are listed in the file P08_33.xlsx. This power can be supplied using four generators. The generating capacity (in...
-
The transactions relating to the formation of Blue Co. Stores Inc., and its first month of operations follow. a. The firm was organized and the stockholders invested cash of $8,000. b. The firm...
-
Beginning WIP is 150,000 (includes Job 1 and Job 2). Job 1 has beginning balance of 80,000. During the year, Job 3 and 4 were started. During the period, DM and DL debited to WIP are 300,000 and...
-
what ways does societal and cultural context influence stress perception and coping mechanisms, and how can cross-cultural insights inform global stress management strategies ?
-
14. The following graph represents the popularity of different foods among a group of high school students. Unfortunately, the vertical scale is missing. If 18 students preferred hamburgers, how many...
-
Park Place received a bank statement showing a balance of 5350 . What is the adjusted balance if there was a bookkeeper error of $100 in the depositor\'s favour, two outstanding cheques totalling...
-
What role do cultural embeddedness and institutionalization play in shaping the resilience and longevity of organizational culture, and how can organizations strategically leverage cultural dynamics...
-
At the end of its first year of operations on December 31, 2020, Blossom Company's accounts show the following. Partner Drawings Capital Art Niensted $22,500 $40,000 Greg Bolen Krista Sayler 13,500...
-
Why is the amount in the Retained Earnings account for a profitable, growing company that has been in business for several decades unlikely to be of much value for predicting future dividend...
-
Journal entries for employee stock options. Vertovec Corporation grants 20,000 stock options to its managerial employees on December 3 1 , Year 3. to purchase 20,000 shares of its common stock ($10...
-
Journal entries to record the issuance of capital stock. Prepare journal entries to record the issuance of capital stock in each of the independent cases below. You may omit explanations for the...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App