CALCULATING THE WACC
Here is the condensed 2015 balance sheet for Skye Computer Company (in thousands of dollars): 2015
Current assets. $2,000
Net fixed assets 3,000
Total assets $5,000
Accounts payable and accruals $900
Short-term debt 100
Long-term debt 1,100
Preferred stock (10,000 shares) 250
Common stock (50,000 shares). 1,300
Retained earnings 1,350
Total common equity $2,650
Total liabilities and equity $5,000
Skye's earnings per share last year were $3.20. The common stock sells for $55.00, last year's dividend (Do) was $2.10, and a flotation cost of 10% would be required to sell new common stock. Security analysts are projecting that the common dividend will grow at an annual rate of 9%. Skye's preferred stock pays a dividend of $3.30 per share, and its preferred stock sells for $30.00 per share. The firm's before-tax cost of debt is 10%, and its marginal tax rate is 35%. The firm's currently outstanding 10% annual coupon rate, long-term debt sells at par value. The market risk premium is 5%, the risk-free rate is 6%, and Skye's beta is 1.516. The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $1.2 million.
a. Calculate the cost of each capital component, that is, the after-tax cost of debt, the cost of preferred stock, the cost of equity from retained earnings, and the cost of newly issued common stock. Use the DCF method to find the cost of common equity.
b. Now calculate the cost of common equity from retained earnings, using the CAPM method.
c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between re and rs as determined by the DCF method, and add that differential to the CAPM value for rs)
d. If Skye continues to use the same market-value capital structure, what is the firm's WACC assuming that (1) it uses only retained earnings for equity? (2) If it expands so rapidly that it must issue new common stock?