n Corporation is considering four average-risk projects with the following costs and rates of return: Project Cost Expected Rate of Return 1 $2,000 16.00% 2  3,000 15.00  3  5,000 13.75  4  2,000 12.50  The company estimates that it can issue debt at a rate of rd = 9%, and its tax rate is 35%. It can issue preferred stock that pays a constant dividend of $6 per year at $57 per share. Also, its common stock currently sells for $39 per share; the next expected dividend, D1, is $4.50; and the dividend is expected to grow at a constant rate of 5% per year. The target capital structure consists of 75% common stock, 15% debt, and 10% preferred stock. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below.

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question

Adamson Corporation is considering four average-risk projects with the following costs and rates of return:

Project Cost Expected Rate of Return
1 $2,000 16.00%
2  3,000 15.00 
3  5,000 13.75 
4  2,000 12.50 

The company estimates that it can issue debt at a rate of rd = 9%, and its tax rate is 35%. It can issue preferred stock that pays a constant dividend of $6 per year at $57 per share. Also, its common stock currently sells for $39 per share; the next expected dividend, D1, is $4.50; and the dividend is expected to grow at a constant rate of 5% per year. The target capital structure consists of 75% common stock, 15% debt, and 10% preferred stock. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below.

 

  1. What is the cost of each of the capital components? Round your answers to two decimal places. Do not round your intermediate calculations.

    Cost of debt _________%

    Cost of preferred stock ____________%

    Cost of retained earnings ____________%

  2. What is Adamson's WACC? Round your answer to two decimal places. Do not round your intermediate calculations.

    _________________%

  3. Only projects with expected returns that exceed WACC will be accepted. Which projects should Adamson accept?

    Project 1
     
    Project 2
     
    Project 3
     
    Project 4
     
WACC and optimal capital budget
Cost of debt, rd
9.00%
Tax rate, T
35.00%
$6.00
$57.00
Preferred dividend
Preferred stock price, Pp
Common stock price, Po
$39.00
Expected common dividend, D1
Common stock constant growth rate, gn
% common stock in capital structure
% debt in capital structure
% preferred stock in capital structure
$4.50
5.00%
75.00%
15.00%
10.00%
Cost of capital components
& WACC calculation:
Weights After-tax Cost
Weighted Cost
After-tax cost of debt, ra(1 – T)
15.00%
Cost of preferred stock, rp
10.00%
Cost of common stock, rs
75.00%
WACC =
Transcribed Image Text:WACC and optimal capital budget Cost of debt, rd 9.00% Tax rate, T 35.00% $6.00 $57.00 Preferred dividend Preferred stock price, Pp Common stock price, Po $39.00 Expected common dividend, D1 Common stock constant growth rate, gn % common stock in capital structure % debt in capital structure % preferred stock in capital structure $4.50 5.00% 75.00% 15.00% 10.00% Cost of capital components & WACC calculation: Weights After-tax Cost Weighted Cost After-tax cost of debt, ra(1 – T) 15.00% Cost of preferred stock, rp 10.00% Cost of common stock, rs 75.00% WACC =
Project acceptance analysis:
Rate of
Projects
Cost
Return
Accept Project? Y/N
$2,000
$3,000
$5,000
$2,000
16.00%
2
15.00%
3
13.75%
4
12.50%
Formulas
Cost of capital components
& WACC calculation:
Weights After-tax Cost
Weighted Cost
After-tax cost of debt, ra(1 – T)
15.00%
#N/A
#N/A
Cost of preferred stock, rp
10.00%
#N/A
#N/A
Cost of common stock, rs
75.00%
#N/A
#N/A
WACC =
#N/A
Project acceptance analysis:
Rate of
Accept Project? Y/N
#N/A
Projects
Cost
Return
$2,000
$3,000
$5,000
$2,000
1
16.00%
2
15.00%
#N/A
3
13.75%
#N/A
4
12.50%
#N/A
Transcribed Image Text:Project acceptance analysis: Rate of Projects Cost Return Accept Project? Y/N $2,000 $3,000 $5,000 $2,000 16.00% 2 15.00% 3 13.75% 4 12.50% Formulas Cost of capital components & WACC calculation: Weights After-tax Cost Weighted Cost After-tax cost of debt, ra(1 – T) 15.00% #N/A #N/A Cost of preferred stock, rp 10.00% #N/A #N/A Cost of common stock, rs 75.00% #N/A #N/A WACC = #N/A Project acceptance analysis: Rate of Accept Project? Y/N #N/A Projects Cost Return $2,000 $3,000 $5,000 $2,000 1 16.00% 2 15.00% #N/A 3 13.75% #N/A 4 12.50% #N/A
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Levered Firm
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education