WACC+Worksheet+project+solutions

WACC+Worksheet+project+solutions - 15.3% 26,752,500 0.149...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
file:////home/vdimitrov/10942/f0e7a7e78956872e46cd03485369dc7b71f9db76.xls MGT 3062 FINANCIAL MANAGEMENT WACC PROJECT Selected Securites Data Debt Market Value Par Value Ki Market Value Bond 1 $1,020.00 $1,000 9.8% 4 10.00 25,000 9.5% 6.3% 25,500,000 0.142 0.89% Bond 2 $889.00 $1,000 7.0% 2 8.00 34,500 9.0% 5.9% 30,670,500 0.171 1.01% Bond 3 $1,250.00 $1,000 15.0% 1 6.00 26,400 9.4% 6.2% 33,000,000 0.184 1.14% Total Common Stock Market Value Par Value growth rate beta Kr Market Value Class A Shares $17.35 $1.00 0.75 5.0% 1.6 2,735,000 9.5% 47,452,250 0.264 2.52% Class B Shares $14.50 $1.00 - 5.1% 1.5 1,845,000
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 15.3% 26,752,500 0.149 2.28% Total Preferred Stock Market Value Par Value Dividend Kr Market Value Shares $108.00 $100 $7.50 150,000 6.9% 16,200,000 0.090 0.63% Tax Rate 34% Risk Free Rate 3.3% Market Premium 8.0% Total Market Value 179,575,250 WACC (market) 8.46% Risk Adjustment 5.00% RACC 13.46% given values are highlighted Coupon Rate Coupons per year Years to Maturity Bonds Outstanding Kd YTM MV Weight Ki X Weight Last Dividend Shares Outstanding MV Weight Cost X Weight Shares Outstanding MV Weight Cost X Weight...
View Full Document

Ask a homework question - tutors are online