Compano Inc
Compano Inc
Liabilities and Owners’ Balance Sheet (Book values) Invested Capital (Market
Capital Values)
Current Liabilities
Accounts payable $8,250,000
Notes payable -
Other current liabilities 7,266,000
Total current liabilities 15,516,000
Long Term debt (8.5% $420,000,000 $434,091,171
interest paid semiannually,
due in 2015)
Total liabilities $435,516,000 $434,091,171
Owner’s Capital
Common stock ($1 par value $40,000,000
per share)
Paid-in-capital 100,025,000
Accumulated earnings 255,000,000
Total owner’s capital $395,025,000 $900,000,000
Total liabilities and owners’ $830,541,000 $1,334,091,171
capital
Compano’s executive management team is concerned that its new investments be required to meet an
appropriate cost of capital hurdle before capital is committed. Consequently, the firm’s CFO has initiated
a cost of capital study by one of his senior financial analysts, Jim Tipolli. Jim’s first action was to contact
the firm’s investment banker to get input on current capital costs.
Jim learned that, although the firm’s current debt capital required an 8.5% coupon rate of interest (with
annual interest payments and no principal repayments until 2025), the current yield on similar debt would
decline to 8% if the firm were to raise debt funds today. When he asked about the beta for Compano’s
debt, Jim was told that it was standard practice to assume a beta of .30 for the corporate debt of firms such
as Compano.
a) What are Compano’s capital structure weights for debt and equity that should be used to compute
its cost of capital?
b) Based on Compano’s corporate income tax rate of 40%, the firm’s mix of debt and equity
financing, and an unlevered beta estimate of .90, what is Compano’s levered equity beta?(Hint:
Compano plans on maintaining the mix of financing over time).
c) Assuming a long-term US Treasury bond yield of 5.42% and an estimated market risk premium
of 5%, what should Jim’s estimate of Compano’s cost of equity be if he uses CAPM?
d) What is your estimate of Compano’s WACC?