Unit 3 Notes
Unit 3 Notes
COST OF CAPITAL
LEARNING OUTCOMES
Cost of
Capital
Weighted
Average Cost of
Capital (WACC)
4.1 INTRODUCTION
We know that the basic task of a finance manager is procurement of funds and its
effective utilization. Whereas objective of financial management is maximization of
wealth. Here wealth or value is equal to performance divided by expectations.
Therefore the finance manager is required to select such a capital structure in
which expectation of investors is minimum hence shareholders’ wealth is maximum.
For that purpose first he need to calculate cost of various sources of finance. In
this chapter we will learn to calculate cost of debt, cost of preference shares, cost
of equity shares, cost of retained earnings and also overall cost of capital.
Weighted
Cost of
Average Cost Cost of Pref.
Retained
of Capital Share Capital
Earnings
(WACC)
Cost of
Long term
Debt.
X Ltd. Y Ltd.
(` in lakh) (` in lakh)
Earnings before interest and taxes (EBIT) 100 100
Interest paid to debenture holders - (40)
Profit before tax (PBT) 100 60
Tax @ 35% (35) (21)
Profit after tax (PAT) 65 39
Where,
Kd = Cost of debt after tax
I = Annual interest payment
NP = Net proceeds of debentures or current market price
t = Tax rate
Net proceeds means issue price less issue expenses. If issue price is not given then
students can assume it to be equal to current market price. If issue expenses are
not given simply assume it equal to zero.
Suppose a company issues 1,000, 15% debentures of the face value of `100 each
at a discount of `5. Suppose further, that the under-writing and other costs are
` 5,000/- for the total issue. Thus ` 90,000 is actually realised, i.e., ` 1,00,000 minus
` 5,000 as discount and ` 5,000 as under-writing expenses. The interest per annum
of `15,000 is therefore the cost of ` 90,000, actually received by the company. This
is because interest is charge on profit and every year the company will save ` 7,500
as tax, assuming that the income tax rate is 50%. Hence the after tax cost of ` 90,000
is ` 7,500 which comes to 8.33%.
ILLUSTRATION 1
Five years ago, Sona Limited issued 12 per cent irredeemable debentures at ` 103, at
` 3 premium to their par value of ` 100. The current market price of these debentures
is ` 94. If the company pays corporate tax at a rate of 35 per cent CALCULATE its
current cost of debenture capital?
SOLUTION
Cost of irredeemable debenture:
I
Kd = (1- t )
NP
` 12
Kd = (1- 0.35) = 0.08297 or 8.30%
` 94
4.5.3 Cost of Redeemable Debentures (using approximation method)
The cost of redeemable debentures will be calculated as below:
I (1- t )+
(RV-NP )
Cost of Redeemable Debenture (Kd) = n
( RV+NP )
2
Where,
I = Interest payment
NP = Net proceeds from debentures in case of new issue of debt
or Current market price in case of existing debt.
RV = Redemption value of debentures
t = Tax rate applicable to the company
n = Remaining life of debentures.
The above formula to calculate cost of debt is used where only interest on debt is
tax deductable. Sometime, debts are issued at discount and/ or redeemed at a
premium. If discount on issue and/ or premium on redemption are tax deductible,
the following formula can be used to calculate the cost of debt.
I+
(RV-NP )
Cost of Redeemable Debenture ( K d ) = n (1- t )
(RV+NP )
2
In absence of any specific information, students may use any of the above formulae
to calculate the Cost of Debt (Kd) with logical assumption.
Above formulas give approximate value of cost of debt. In these formulas higher
the difference between RV and NP, lower the accuracy of answer. Therefore one
should not use these formulas if difference between RV and NP is very high. Also
these formulas are not suitable in case of gradual redemption of bonds.
ILLUSTRATION 2
A company issued 10,000, 10% debentures of ` 100 each at a premium of 10% on
1.4.2017 to be matured on 1.4.2022. The debentures will be redeemed on maturity.
COMPUTE the cost of debentures assuming 35% as tax rate.
SOLUTION
The cost of debenture (K d) will be calculated as below:
I (1- t )+
(RV-NP )
Cost of debenture (Kd) = n
( RV+NP )
2
I = Interest on debenture = 10% of `100 = `10
NP = Net Proceeds = 110% of `100 = `110
RV = Redemption value = `100
n = Period of debenture = 5 years
t = Tax rate = 35% or 0.35
ILLUSTRATION 3
A company issued 10,000, 10% debentures of ` 100 each at par on 1.4.2012 to be
matured on 1.4.2022. The company wants to know the cost of its existing debt on
1.4.2017 when the market price of the debentures is ` 80. COMPUTE the cost of
existing debentures assuming 35% tax rate.
SOLUTION
I (1- t )+
(RV-NP )
Cost of debenture (Kd) = n
(RV+NP )
2
I = Interest on debenture = 10% of `100 = `10
NP = Current market price = `80
RV = Redemption value = `100
n = Period of debenture = 5 years
t = Tax rate = 35% or 0.35
` 10 (1- 0.35)+
( ` 100- ` 80 )
5 years
Kd =
( ` 100+ ` 80 )
2
` 10×0.65+ ` 4 ` 10.5
Or, = = = 0.1166 or 11.67%
` 90 ` 90
4.5.3.1 Cost of Debt using Present value method [Yield to maturity (YTM)
approach)]
The cost of redeemable debt (Kd) is also calculated by discounting the relevant cash
flows using Internal rate of return (IRR). (The concept of IRR is discussed in the
Chapter- Investment Decisions). Here YTM is the annual return of an investment from
the current date till maturity date. So, YTM is the internal rate of return at which
current price of a debt equals to the present value of all cash-flows.
The relevant cash flows are as follows:
0 Net proceeds in case of new issue/ Current market price in case of existing
debt (NP or P0)
I (1- t )+
(RV-NP ) 15 (1- 0.35)+
(153.12-100 )
n 5 9.75+10.62
Kd = = = = 16.09%
(RV+NP ) (153.12+100 ) 126.53
2 2
Alternatively:
Using present value method
Cost of Redeemable
Preference Share Capital
Cost of Preference Share
Capital
Cost of Irredeemable
Preference Share Capital
PD +
(RV − NP )
Cost of Redeemable Preference Shares Kp = n
(RV + NP )
2
Where,
PD = Annual preference dividend
RV = Redemption value of preference shares
NP = Net proceeds on issue of preference shares
n = Remaining life of preference shares.
Net proceeds mean issue price less issue expenses. If issue price is not given then
students can assume it to be equal to current market price. If issue expenses are
not given simply assume it equal to zero.
The cost of redeemable preference share could also be calculated as the discount
rate that equates the net proceeds of the sale of preference shares with the
present value of the future dividends and principal payments.
ILLUSTRATION 6
XYZ Ltd. issues 2,000 10% preference shares of ` 100 each at ` 95 each. The
company proposes to redeem the preference shares at the end of 10th year from the
date of issue. CALCULATE the cost of preference share?
SOLUTION
PD+
(RV-NP )
Kp = n
( RV+NP )
2
100 - 95
10 +
Kp = 10 = 0.1077 (approx.) = 10.77%
100 + 95
2
4.6.2 Cost of Irredeemable Preference Shares
The cost of irredeemable preference shares is similar to calculation of perpetuity.
The cost is calculated by dividing the preference dividend with the current market
price or net proceeds from the issue. The cost of irredeemable preference share
is as below:
PD
Cost of Irredeemable Preference Share (K P) =
P0
Where,
PD = Annual preference dividend
P0= Net proceeds in issue of preference shares
ILLUSTRATION 7
XYZ & Co. issues 2,000 10% preference shares of ` 100 each at ` 95 each.
CALCULATE the cost of preference shares.
SOLUTION
PD
KP =
P0
Kp =
(10 × 2,000 ) = 10 = 0.1053 = 10.53%
(95 × 2,000 ) 95
ILLUSTRATION 8
If R Energy is issuing preferred stock at `100 per share, with a stated dividend of
`12, and a floatation cost of 3% then, CALCULATE the cost of preference share?
SOLUTION
Preferred stock dividend
Kp =
Market price of preferred stock (1- floatation cost)
` 12 ` 12
= = = 0.1237 or 12.37%
`100(1- 0.03) ` 97
Where,
D1 = [D0 (1+ g)] i.e. next expected dividend
P0 = Current Market price per share
g = Constant Growth Rate of Dividend.
In case of newly issued equity shares where floatation cost is incurred, the cost of
equity share with an estimation of constant dividend growth is calculated as below:
D1
Cost of Equity (Ke)= +g
P0 -F
Dividend Discount Model with variable growth rate is explained in chapter 9 i.e.
Dividend Decision
Estimation of Growth Rate
The calculation of ‘g’ (the growth rate) is an important factor in calculating cost
of equity share capital. Generally two methods are used to determine the growth
rate, which are discussed below:
(i) Average Method
It calculated as below:
Current Dividend (D0) =Dn(1+g)n
or
D0
Growth rate = n -1
Dn
Where,
D0 = Current dividend,
Dn = Dividend in n years ago
Growth rate can also be found as follows:
Step-I: Divide D0 by Dn, find out the result, then refer the FVIF table,
Step-II: Find out the result found at Step-I in corresponding year’s row
Step-III: See the interest rate for the corresponding column. This is the growth
rate.
Example: The current dividend (D0) is `16.10 and the dividend 5 year ago was
`10. The growth rate in the dividend can found out as follows:
Step-I: Divide D0 by Dn i.e. `16.10 ÷ `10 = 1.61
Step-II: Find out the result found at Step-I i.e. 1.61 in corresponding year’s row
i.e. 5th year
Step-III: See the interest rate for the corresponding column which is 10%.
Therefore, growth rate (g) is 10%.
(ii) Gordon’s Growth Model
Unlike the Average method, Gordon’s growth model attempts to derive a
future growth rate. As per this model increase in the level of investment will
give rise to an increase in future dividends. This model takes Earnings retention
rate (b) and rate of return on investments (r) into account to estimate the future
growth rate.
It can be calculated as below:
Growth (g) = b × r
Where,
r = rate of return on fund invested
b = earnings retention ratio/ rate*
*Proportion of earnings available to equity shareholders which is not
distributed as dividend
(This Model is discussed in detail in chapter 9 i.e. Dividend Decision)
4.7.4 Realized Yield Approach
According to this approach, the average rate of return realized in the past few
years is historically regarded as ‘expected return’ in the future. It computes cost
of equity based on the past records of dividends actually realised by the equity
shareholders. Though, this approach provides a single mechanism of calculating
cost of equity, it has unrealistic assumptions like risks faced by the company
remain same; the shareholders continue to expect the same rate of return; and
the reinvestment opportunity cost (rate) of the shareholders is same as the
realised yield. If the earnings do not remain stable, this method is not practical.
ILLUSTRATION 10
Mr. Mehra had purchased a share of Alpha Limited for ` 1,000. He received dividend
for a period of five years at the rate of 10 percent. At the end of the fifth year, he sold
the share of Alpha Limited for ` 1,128. You are required to COMPUTE the cost of
equity as per realised yield approach.
SOLUTION
We know that as per the realised yield approach, cost of equity is equal to the
realised rate of return. Therefore, it is important to compute the internal rate of
return by trial and error method. This realised rate of return is the discount rate
which equates the present value of the dividends received in the past five years
plus the present value of sale price of ` 1,128 to the purchase price of `1,000. The
discount rate which equalises these two is 12 percent approximately. Let us look at
the table given for a better understanding:
Thus, the cost of equity capital can be calculated under this approach as:
Cost of Equity (K e)= Rf + ß (Rm − Rf)
Where,
Ke = Cost of equity capital
Rf = Risk free rate of return
ß = Beta coefficient
Rm = Rate of return on market portfolio
(R m – R f) = Market risk premium
Example:
Calculation of WACC
(`)
Debentures (` 100 per debenture) 5,00,000
Preference shares (` 100 per share) 5,00,000
Equity shares (` 10 per share) 10,00,000
20,00,000
(`)
14% Debentures 30,000
11% Preference shares 10,000
Equity Shares (10,000 shares) 1,60,000
2,00,000
The company share has a market price of ` 23.60. Next year dividend per share is
50% of year 2017 EPS. The following is the trend of EPS for the preceding 10 years
which is expected to continue in future.
(C) The company can spend the following amount without increasing marginal cost
of capital and without selling the new shares:
Retained earnings = (0.50) (2.36 × 10,000) = ` 11,800
The ordinary equity (Retained earnings in this case) is 80% of total capital
11,800 = 80% of Total Capital
` 11,800
Capital investment before issuing equity = = ` 14,750
0.80
(D) If the company spends in excess of ` 14,750 it will have to issue new shares.
` 1.18
∴ Capital investment before issuing equity = + 0.10 = 0.159
20
The marginal cost of capital will be:
Type of Capital Proportion Specific Cost Product
(1) (2) (3) (2) × (3) = (4)
Debentures 0.15 0.0833 0.0125
Preference Shares 0.05 0.1200 0.0060
Equity Shares (New) 0.80 0.1590 0.1272
0.1457
SUMMARY
♦ Cost of Capital: In simple terms Cost of capital refers to the discount rate that
is used in determining the present value of the estimated future cash proceeds
of the business/new project and eventually deciding whether the business/new
project is worth undertaking or now. It is also the minimum rate of return that a
firm must earn on its investment which will maintain the market value of share
at its current level. It can also be stated as the opportunity cost of an investment,
i.e. the rate of return that a company would otherwise be able to earn at the
same risk level as the investment that has been selected.
♦ Components of Cost of Capital: In order to calculate the specific cost of each
type of capital, recognition should be given to the explicit and the implicit cost.
The cost of capital can be either explicit or implicit. The explicit cost of any source
of capital may be defined as the discount rate that equals that present value of
the cash inflows that are incremental to the taking of financing opportunity with
the present value of its incremental cash outflows. Implicit cost is the rate of
return associated with the best investment opportunity for the firm and its
shareholders that will be foregone if the project presently under consideration
by the firm was accepted.
♦ Measurement of Specific Cost of Capital for each source of Capital: The first
step in the measurement of the cost of the capital of the firm is the calculation
of the cost of individual sources of raising funds. From the viewpoint of capital