TRM Consulting Services currently has the following capital structure: Source Book Value Quantity 1,250,000 Common Stock Preferred Stock $ 25,000,000 5,000,000 100,000 Debt 8,600,000 8,600 New debt would mature on June 30, 2051, have a coupon rate of 7%, and would be sold for their par value of $1,000. The bonds pay interest semiannually, and flotation costs would be 2% of the selling price. The bonds would be issued on June 30, 2021. The preferred stock pays a $6 dividend each year and is currently valued at $75 per share. Flotation costs on preferred would be 4% of the price. The common stock, which can be bought for $35, has experienced a 6% annual growth rate in dividends and is expected to pay a $1.65 dividend next year. Flota- tion costs on new common equity would be 8%. The stock has a becta of 1.25, the risk-free rate is 3%, and the expected market risk premium is 6%. In addition, the firm expects to generate $150,000 of retained earnings. Assume that TRM's marginal tax rate is 25%. a. Set up a worksheet with all of the data from the problem in a well-organized input area. b. Calculate the book-value weights for each source of capital. c. Calculate the market-value weights for each source of capital.

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
100%
A
F
1
General Information
Tax Rate
25%
Available Retained Earnings $150,000
4
Bonds
Settlement Date
6/30/2021
7 Maturity Date
Coupon Rate
9 Frequency
6/30/2051
8.
7.0%
$ 1,000
$ 1,000
10 Face Value
11 Price
12 Flotation Costs
2.00%
13 Yield to Maturity
14 After-tax Cost of Debt
Use Yield function w/ (-)Net Proceeds in Place of Price
15
16
Preferred Equity
17 Dividend
6
18 Face Value
50
19 Price
75
20 Flotation Costs
4.00%
21 Cost of Preferred Equity
Use Perpetuity Model for Prefereed w/ Net Proceeds in Place of Price)
22
23
Common Equity
24 Dividend (Di)
1.65
25 Growth Rate
6%
26 Price
$ 35.00
27 Flotation Costs
8%
28 Beta
1.25
29 Risk-free Rate
3%
30 Market Risk Premium
6%
31 Cost of Retained Earnings
32 Cost of New Common Equity
Hint: Use CAPM
Hint: Use DDM with Net Proceeds
33
Source
Market Value BV Weights MV Weights
Quantity
1,250,000 $ 25,000,000
100,000 S 5,000,000
8,600 $ 8,600,000 S
34
Book Value
35
Common
64.77%
36 Preferred
37 Debt
8,600,000
38 Totals
$ 38,600,000 $
8,600,000
64.77%
0.00%
39
Weighted Average Cost of Capital
Book Value Weights
With Retained Earnings
With New Common Equity
44 Market Value Weights
With Retained Earnings
With New Common Equity
40
41
42
43
45
46
Transcribed Image Text:A F 1 General Information Tax Rate 25% Available Retained Earnings $150,000 4 Bonds Settlement Date 6/30/2021 7 Maturity Date Coupon Rate 9 Frequency 6/30/2051 8. 7.0% $ 1,000 $ 1,000 10 Face Value 11 Price 12 Flotation Costs 2.00% 13 Yield to Maturity 14 After-tax Cost of Debt Use Yield function w/ (-)Net Proceeds in Place of Price 15 16 Preferred Equity 17 Dividend 6 18 Face Value 50 19 Price 75 20 Flotation Costs 4.00% 21 Cost of Preferred Equity Use Perpetuity Model for Prefereed w/ Net Proceeds in Place of Price) 22 23 Common Equity 24 Dividend (Di) 1.65 25 Growth Rate 6% 26 Price $ 35.00 27 Flotation Costs 8% 28 Beta 1.25 29 Risk-free Rate 3% 30 Market Risk Premium 6% 31 Cost of Retained Earnings 32 Cost of New Common Equity Hint: Use CAPM Hint: Use DDM with Net Proceeds 33 Source Market Value BV Weights MV Weights Quantity 1,250,000 $ 25,000,000 100,000 S 5,000,000 8,600 $ 8,600,000 S 34 Book Value 35 Common 64.77% 36 Preferred 37 Debt 8,600,000 38 Totals $ 38,600,000 $ 8,600,000 64.77% 0.00% 39 Weighted Average Cost of Capital Book Value Weights With Retained Earnings With New Common Equity 44 Market Value Weights With Retained Earnings With New Common Equity 40 41 42 43 45 46
TRM Consulting Services currently has the following capital structure:
Source
Book Value
Quantity
Common Stock
$ 25,000,000
1,250,000
Preferred Stock
5,000,000
100,000
8,600
Debt
8,600,000
New debt would mature on June 30, 2051, have a coupon rate of 7%, and would
be sold for their par value of $1,000. The bonds pay interest semiannually, and
flotation costs would be 2% of the selling price. The bonds would be issued on
June 30, 2021.
The preferred stock pays a $6 dividend each year and is currently valued at $75
per share. Flotation costs on preferred would be 4% of the price.
The common stock, which can be bought for $35, has experienced a 6% annual
growth rate in dividends and is expected to pay a $1.65 dividend next year. Flota-
tion costs on new common cquity would be 8%. The stock has a beta of 1.25, the
risk-free rate is 3%, and the expected market risk premium is 6%.
In addition, the firm expects to generate $150,000 of retained earnings. Assume
that TRM's marginal tax rate is 25%.
a. Set up a worksheet with all of the data from the problem in a well-organized
input area.
b. Calculate the book-value weights for each source of capital.
c. Calculate the market-value weights for each source of capital.
d. Calculate the component costs of capital (i.e., debt, preferred equity, retained
earnings, and new common equity). Use the YIELD function (see page 311)
when finding the after-tax cost of debt. Use the CAPM to find the cost of
retained earnings, and the constant growth model for new common equity.
Calculate the weighted average costs of capital using both the market-value
and book-value weights with retained earnings and also new common equity.
e.
Transcribed Image Text:TRM Consulting Services currently has the following capital structure: Source Book Value Quantity Common Stock $ 25,000,000 1,250,000 Preferred Stock 5,000,000 100,000 8,600 Debt 8,600,000 New debt would mature on June 30, 2051, have a coupon rate of 7%, and would be sold for their par value of $1,000. The bonds pay interest semiannually, and flotation costs would be 2% of the selling price. The bonds would be issued on June 30, 2021. The preferred stock pays a $6 dividend each year and is currently valued at $75 per share. Flotation costs on preferred would be 4% of the price. The common stock, which can be bought for $35, has experienced a 6% annual growth rate in dividends and is expected to pay a $1.65 dividend next year. Flota- tion costs on new common cquity would be 8%. The stock has a beta of 1.25, the risk-free rate is 3%, and the expected market risk premium is 6%. In addition, the firm expects to generate $150,000 of retained earnings. Assume that TRM's marginal tax rate is 25%. a. Set up a worksheet with all of the data from the problem in a well-organized input area. b. Calculate the book-value weights for each source of capital. c. Calculate the market-value weights for each source of capital. d. Calculate the component costs of capital (i.e., debt, preferred equity, retained earnings, and new common equity). Use the YIELD function (see page 311) when finding the after-tax cost of debt. Use the CAPM to find the cost of retained earnings, and the constant growth model for new common equity. Calculate the weighted average costs of capital using both the market-value and book-value weights with retained earnings and also new common equity. e.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps with 3 images

Blurred answer
Knowledge Booster
Free Cash Flow Valuation Method
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
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