Professional Documents
Culture Documents
Capital
Cost of Debt
The cost of debt to the firm is the effective yield to
maturity (or interest rate) paid to its bondholders
Since interest is tax deductible to the firm, the
actual cost of debt is less than the yield to
maturity:
After-tax cost of debt = yield x (1 - tax rate)
The cost of debt should also be adjusted for
flotation costs (associated with issuing new
bonds)
with stock
400,000
0
400,000
(136,000)
264,000
with debt
400,000
(50,000)
350,000
(119,000)
231,000
10
Cost of Debt
After-tax cost
of Debt
33,000
Before-tax cost
of Debt
50,000
50,000 ( 1 - .34)
Tax
Savings
17,000
OR
33,000
11
Cost of Debt
After-tax
% cost of
Debt
Kd
.066
Before-tax
% cost of
Debt
Marginal
tax
rate
kd (1 - T)
=
.10 (1 - .34)
12
What
13
cost of debt:
cost of debt:
Kd
Kd (1 - T)
Kd
.1061 (1 - .34)
Kd
.07
7%
14
15
$10.50
.1094 10.94%
$100 - 4
16
Cost of Equity:
Retained
Earnings
Why is there a cost
for retained earnings?
Earnings
dividends
Investors could buy other securities, and
earn a return.
Thus, there is an opportunity cost if
earnings are retained
17
Cost of Equity:
Retained
Earnings
Common stock equity
is available through
18
Cost of Equity:
New Common Stock
The
19
Cost of Equity
There
growth Model
CAPM
20
D1
RE =
+g
P0
21
Dollar Change
Change
1990
$4.00
--
1991
4.40
$0.40
10.00%
1992
4.75
0.35
7.95
1993
5.25
0.50
10.53
1994
5.65
0.40
7.62
22
23
kj Rf ( Rm Rf )
Cost of
capital
Risk-free
return
Co-variance
of returns against
the portfolio
(departure from the average)
24
Required rate
of return
Percent
20.0
18.0
16.0
14.0
12.0
10.0
Rf
8.0
5.5
0.5
1.0
1.5
2.0
Beta (risk)
25
Rf
j
=
=
Km
12%
.
26
27
CAPM/SML approach
Advantage:
Disadvantage:
Need to estimate
Beta
the risk premium (usually based on past data,
28
29
Estimation of Beta
2
Problems
Var ( RM )
M
Solutions
30
Stability of Beta
Most
31
32
Financial Advisors
N/A (10%)
33
34
WACC Illustration
ABC Corp has 1.4 million shares common valued at $20 per
share =$28 million. Debt has face value of $5 million and trades
at 93% of face ($4.65 million) in the market. Total market value
of both equity + debt thus =$32.65 million. Equity % = .8576
and Debt % = .1424
Risk free rate is 4%, risk premium=7% and ABCs =.74
Return on equity per SML : RE = 4% + (7% x .74)=9.18%
Tax rate is 40%
Current yield on market debt is 11%
Kevin Campbell, University of Stirling, November 2005
35
WACC Illustration
WACC = (E/V) x RE + (D/V) x RD x (1-Tc)
= .8576 x .0918 + (.1424 x .11 x .60)
= .088126 or 8.81%
36
37
38
10.77%
11.23%
Kmc
10.41%
D
E
F
Marginal
cost of
capital
G
H
6.0
10 15 19
39
50
70
Amount of capital ($ millions)
Kevin Campbell, University of Stirling, November 2005
85
95
39