Professional Documents
Culture Documents
CHAPTER 10
The Cost of Capital
Sources of capital
Component costs
WACC
Adjusting for flotation costs
Adjusting for risk
Long-Term
Capital
0 1 2 30
i=? ...
-1,153.72 60 60 60 + 1,000
Dp $10
kp = = = 0.090 = 9.0%.
Pp $111 .10
0
kp = ?
1 2
...
-111.1 2.50 2.50 2.50
DQ $2.50
$111.10 = = .
kPer kPer
Note:
Example:
kp = 9% kd = 10% T = 40%
kp, AT = kp – kp (1 – 0.7)(T)
= 9% – 9%(0.3)(0.4) = 7.92%.
kd, AT = 10% – 10%(0.4) = 6.00%.
A-T Risk Premium on Preferred = 1.92%.
D1 D0(1 + g)
ks = +g= +g
P0 P0
= $4.19(1.05) + 0.05
$50
= 0.088 + 0.05
= 13.8%.
Copyright © 2002 by Harcourt, Inc. All rights reserved.
10 - 23
g = (1 – Payout)(ROE) = 0.35(15%)
= 5.25%.
ks = kd + RP
Method Estimate
CAPM 14.2%
DCF 13.8%
kd + RP 14.0%
Average 14.0%
D0(1 + g)
ke = +g
P0(1 – F)
$4.19(1.05)
= + 5.0%
$50(1 – 0.15)
$4.40
= + 5.0% = 15.4%.
$42.50
Copyright © 2002 by Harcourt, Inc. All rights reserved.
10 - 31
Market conditions.
The firm’s capital structure and
dividend policy.
The firm’s investment policy. Firms
with riskier projects generally have a
higher WACC.
Copyright © 2002 by Harcourt, Inc. All rights reserved.
10 - 34
Company WACC
Intel 12.19%
General Electric 12.47
Motorola 11.65
Coca-Cola 12.31
Walt Disney 9.28
AT&T 9.22
Wal-Mart 10.99
Exxon Mobil 8.16
H. J. Heinz 7.78
BellSouth 7.41
Copyright © 2002 by Harcourt, Inc. All rights reserved.
10 - 35
W ACC
12.0 H
Risk
0 Risk L Risk A Risk H
Copyright © 2002 by Harcourt, Inc. All rights reserved.
10 - 37
Project H
11.0
10.0
Composite WACC
9.0 Project L
for Firm A
Risk
0 RiskL Risk Average RiskH
Copyright © 2002 by Harcourt, Inc. All rights reserved.
10 - 38
Stand-alone risk
Corporate risk
Market risk