Cost of Capital Worksheet, homework help

### Question Description

Hi  I completed the Cost of Capital worksheet and need the answers in an Excel spreadsheet.  However, I am not Excel savvy and need some help transferring the information.

### Unformatted Attachment Preview

MBA 520 Module Eight Cost of Capital Worksheet The assignment in this module builds on the idea of forecasting and valuation theory from Chapters 6 and 7 in Module Six by valuing a company through calculations using real data. This will strengthen your recommendation in the final project by giving you the means to provide evidence from a financial analysis. Prompt Review the questions below and use the data provided in the question to solve the calculation. As you work through each equation, think about where the data for your company may be found to make the same calculations and how the information from these calculation can inform your recommendations for your final project. Use the non-graded discussion board in this module to ask questions of your peers to inform your responses to the questions below. 1. What is the market interest rate on XYZ’s debt and its component cost of debt? Coupon rate 12% Coupons per year 2 Years to maturity 15 Price \$1,153.72 Face value \$1,000 Tax rate 40% Market Interest Rate = Using the financial calculator functions: n=30 , PV= -1153.72, PMT=60, FV= 1000 CPT I/Y = 5 x 2 = 10% yearly market interest rate Cost of Debt = 10(1-.40) = (A – T kd) = 6% cost of debt 2. What is the firm’s cost of preferred stock? Nominal dividend rate 10% Dividends per year 4 Par value \$100 Price \$111.10 kp = Dp / Pp kp = \$10 / \$111.10 Cost of Preferred Stock = .1(100) / 111.10 = .090 or 9% cost of preferred stock 3. What is XYZ’s estimated cost of common equity using the CAPM approach? β 1.2 rRF 7% RPM 6% ks = krf + β Ks = 7% + 1.2 * * (km – krf) 6% Worksheet adapted from Brigham, E., & Houston, J. F. (2016). Fundamentals of financial management (14th ed.). Boston, MA: Cengage Learning. Estimated Cost of Common Equity = .07 + (.06)1.2 = .142 or 14.2 % Cost of Common Equity 4. What is the estimated cost of common equity using the DCF approach? Price \$50 Current dividend \$4.19 Constant growth rate 5% D1 = D0 * ( 1 + g ) D1 = \$4.19 * ( 1 + 0.05 ) Estimated Cost of Common Equity = 4.19(1.05)/50 + .05 = .1379 or 13.8 % Cost of Common Equity 5. What is the bond-yield-plus-risk-premium estimate for XYZ’s cost of common equity? "Bond yield + RP" premium 4% market interest rate on XYZ’s debt 10% ks ks = Bond yield = 10% + + Risk premium 4% Bond-yield-plus-risk-premium estimate = .10 + .04 = .14 or 14 %Bond yield risk premium estimate 6. What is your final estimate for rs? METHOD ESTIMATE CAPM 14.20% DCF 13.80% rd + RP 14.00% Estimate = 14.2 + 13.8 + 14 = 42 /3 = 14% cost of equity 7. XYZ estimates that if it issues new common stock, the flotation cost will be 15%. XYZ incorporates the flotation costs into the DCF approach. What is the estimated cost of newly issued common stock, considering the flotation cost? % Flotation cost 15% Net proceeds after flotation \$42.50 A – F proceeds A - F proceeds = = Price x \$50 x Ks = D1 / A-F proceeds Ks = \$4.40 / \$42.50 ( 1 - %F ) ( 1 - 15.00% ) + g + 0.05 Cost of Newly Issued Common Stock = 4.19(1.05)/50(1-.015) + .05 = 4.40/42.50 + .05 = .1535 or 15.4 % Cost of newly issued common stock 8. What is XYZ’s overall, or weighted average, cost of capital (WACC)? Ignore flotation costs. wd 30% rd (1 – T) 6.00% wp 10% rp 9.00% wc 60% rs 14.00% Equation: =.3(.10)(.6) +.1(.09) +.6(.14) = .111 or 11.1 % WACC ...
Purchase answer to see full attachment

Hi Please check the attached  file, let me know if you have any question, thanks, James,

1 What is the market interest rate on XYZ’s debt and its component cost of debt?
coupon rate
12%
coupons per year
2
years to maturity
15
price
\$1,153.72
face value
\$1,000
Tax rate
40%
Market Interest Rate
10.000%
Cost of Debt
6.00%
2 What is the firm’s cost of preferred stock?...

JamesM847 (3601)
University of Maryland
Review

Anonymous
The tutor managed to follow the requirements for my assignment and helped me understand the concepts on it.

Anonymous
The tutor was knowledgeable, will be using the service again.

Anonymous
Awesome quality of the tutor. They were helpful and accommodating given my needs.

Studypool
4.7
Trustpilot
4.5
Sitejabber
4.4

Brown University

1271 Tutors

California Institute of Technology

2131 Tutors

Carnegie Mellon University

982 Tutors

Columbia University

1256 Tutors

Dartmouth University

2113 Tutors

Emory University

2279 Tutors

Harvard University

599 Tutors

Massachusetts Institute of Technology

2319 Tutors

New York University

1645 Tutors

Notre Dam University

1911 Tutors

Oklahoma University

2122 Tutors

Pennsylvania State University

932 Tutors

Princeton University

1211 Tutors

Stanford University

983 Tutors

University of California

1282 Tutors

Oxford University

123 Tutors

Yale University

2325 Tutors