Академический Документы
Профессиональный Документы
Культура Документы
Topics in Chapter
Debt
Preferred stock
Common equity
WACC
Factors that affect WACC
Adjusting cost of capital for risk
2
Required investments
in operating capital
Value =
FCF1
(1 + WACC)1
FCF2
+
(1 + WACC)2
FCF
+ +
(1 +
WACC)
Weighted
Weightedaverage
average
cost
costof
ofcapital
capital
(WACC
(WACC) )
Market interest rates
Market risk aversion
Cost
Costof
ofdebt
debt
Cost
Costof
ofequity
equity
Long-term debt
Preferred stock
Common equity
Capital Components
Historical (Embedded)
Costs vs. New (Marginal)
Costs
Cost of Debt
rd = ?
-1,153.72
INPUTS
30
...
60
60
30
N
OUTPUT
60 + 1,000
-1153.72 60
I/YR
PV
PMT
1000
FV
5.0% x 2 = rd = 10%
9
10
Dps
Pps (1 F)
=
=
0.1($100)
$116.95(1 0.05)
$10
= 0.090 =
$111.10
9.0%
11
rps = ?
-111.1
...
2.50
2.50
2.50
DQ
$2.50
$111.10 =
=
rPer
rPer
$2.50
rPer =
= 2.25%; rps(Nom) = 2.25%(4) =
$111.10
9%
12
Note:
Example:
rps = 9%, rd = 10%, T =
40%
rps, AT = rps rps(1 0.7)(T)
= 9% 9%(0.3)(0.4) = 7.92%
rd, AT = 10% 10%(0.4)
= 6.00%
16
17
18
21
(More)
22
D1
P0
D0(1 + g)
+g=
+g
P0
= $3.12(1.058+ 0.058
) $50
= 6.6% + 5.8%
= 12.4%
24
Estimate
CAPM
12.8%
DCF
12.4%
rd + judgment
13.2%
Average
12.8%
30
Estimating Weights
(Continued)
(More)
33
Estimating Weights
(Continued)
Vd = $75 million.
34
Estimating Weights
(Continued)
ws
= $150/$250 = 0.6
wps = $25/$250
= 0.1
wd
= 0.3
= $75/$250
35
WACC
WACC
= 10.38% 10.4%
36
Uncontrollable factors:
Controllable factors:
The Risk-Adjusted
Divisional Cost of Capital
39
40
rRF = 5.6%.
44
Stand-alone risk
Corporate risk
Market risk
45
A Project-Specific, RiskAdjusted
Cost of Capital
47
D0(1 + g)
P0(1 F)
+g
$3.12(1.05 + 5.8%
=
8)
$50(1
0.15)
= $3.30 + 5.8% = 13.6%
$42.50
49
N = 30
PV = 1,000(1 0.02) = 980
PMT = -(0.10)(1,000)(1 0.4) = -60
FV = -1,000
50
Estimating Weights