The Weighted Average Cost of Capital and Company Valuation: Fundamentals of Corporate Finance
The Weighted Average Cost of Capital and Company Valuation: Fundamentals of Corporate Finance
Company Valuation
Chapter 13
Fundamentals of Corporate
Finance 2012 Linkpings universitet
& Toll
Svenska Tndsticks AB, 1930 omfattade
60 % av vrldens tndsticksproduktion.
Kreuger & Toll Pris fll frn sin hgsta
notering i mars 1929 p ver 46 dollar till
4,5 dollar i slutet av 1931
1929 depression, och han fick likviditetskris
Dock hans imperium blev grunden fr
mnga svenska koncernen.
Topics
Cost of Capital
Weighted Average Cost of Capital
(WACC)
Measuring Capital Structure
Calculating Required Rates of Return
Calculating WACC
Interpreting WACC
Valuing Entire Businesses
Capital Structure
Capital Structure - The firms mix of debt
financing and equity financing.
Long term capital structure involves only long
term debt and equity
WACC
WACC
Weighted Average Cost of Capital
(WACC) The expected rate of
return on a portfolio of all the firms
securities, adjusted for tax savings
due to interest payments.
Company cost of capital = Weighted
average of debt and equity returns.
WACC
Weighted Average Cost of Capital =
WACC
D
E
WACC =
(1 - )rdebt +
requity
DE
DE
WACC
Three Steps to Calculating Cost of
Capital
1. Calculate the proportion of firms
debt and equity.
2. Determine the required rate of
return on equity and debt.
3. Calculate a weighted average after
tax return on the debt and equity.
9
Cost of Capital
Example - Geothermal Inc. has the
following structure. Given that
geothermal pays 8% for debt and 14% for
equity, what is the Company Cost of
Capital?
Market Value Debt $194
30%
$453
70%
$647 100%
10
Cost of Capital
Example - Geothermal Inc. has the
following structure. Given that
geothermal pays 8% for debt and 14% for
equity, what is the Company Cost of
Capital?
11
Cost of Capital
Example - Geothermal Inc. has the
following structure. Given that
geothermal pays 8% for debt and 14% for
equity, what is the Company Cost of
Capital?
WACC
rassets =
total income
value of investments
rassets
D
V
1 - rdebt
E
V equity
13
WACC
Weighted Average Cost of Capital with
debt, equity and Preferred Stock
Preferred stock provides a specific
dividend that is paid before any
dividends are paid to common stock.
D
E
P
14
WACC
Example - Executive Fruit has issued debt,
preferred stock and common stock. The
market value of these securities are $4mil,
$2mil, and $6mil, respectively. The
required returns are 6%, 12%, and 18%,
respectively.
Q: Determine the WACC for Executive Fruit,
Inc.
15
WACC
Example - continued
Step 1
Firm Value = 4 + 2 + 6 = $12 mil
Step 2
Required returns are given
Step 3
6
4
0.18
WACC =
(1 - 0.35)0.06 +
0.12 +
12
12
12
= 0.123 or 12.3%
16
17
18
....
2
3
12
1.09 1.09 1.09
1.09
$185.70
19
Measuring Capital
Structure
20
rd = YTM
On Common Stock
re = CAPM
= rf + i (rm - rf )
That is, expected return on stock is equal to risk free return plus
beta times market risk premium.
21
Div1
P0 =
re - g
solve for re
Div1
re =
+ g
P0
22
Required Rates of
Return
Expected Return on Preferred Stock
Price of Preferred Stock =
P0 =
solve for
Div
rpreferred
preferred
rpreferred
Div
=
P0
23
Expected
return
Interest rate Proportion of Proportion of
on equity (%) on debt (%) Equity (E/V) Debt (D/V) WACC (%) Mkt Cap Totl debt
19.8
7.3
0.96
0.04
19.3
33.8
1.2
20.2
7.7
0.07
0.93
6.1
12.2
163.2
8.9
6.5
0.89
0.11
8.4
24.2
3.0
14.1
5.8
0.98
0.02
13.9
111.2
2.0
10.3
na
1.00
0.00
10.3
311.7
0.0
11.9
6.0
0.99
0.01
11.8
47.8
0.7
11.6
5.8
0.88
0.12
10.7
62.4
8.6
13.1
5.9
0.89
0.11
12.1
62.5
7.8
7.7
5.3
0.95
0.05
7.5
159.3
8.7
11.7
6.0
0.81
0.19
10.2
38.9
9.0
10.0
6.0
0.78
0.22
8.7
55.5
15.5
8.7
5.3
1.00
0.00
8.7
465.0
0.0
10.9
5.8
0.80
0.20
9.5
140.7
35.3
4.7
5.7
0.80
0.20
4.5
190.0
47.4
6.2
6.0
0.82
0.18
5.8
12.6
2.8
8.3
5.3
0.41
0.59
5.4
344.0
491.0
7.1
6.7
0.73
0.27
6.4
14.3
5.3
Interpreting WACC
The
WACC
Issues in Using WACC
Debt has two costs.
1)return on debt and
2)increased cost of equity demanded due to the increase in
risk of bankruptcy
Betas may change
D with capital structure
E
FCF and PV
Free
Capital Budgeting
Valuing
a Business
FCF1
FCF2
FCFH
PVH
PV
...
1
2
H
(1 WACC ) (1 WACC )
(1 WACC )
(1 WACC ) H
28
Capital Budgeting
Valuing
PV
a Business or Project
FCF1
FCF2
FCFH
PVH
...
(1 WACC )1 (1 WACC ) 2
(1 WACC ) H (1 WACC ) H
PV (horizon value)
29
Capital Budgeting
See P 382/3, Example - Concatenator
Manufacturing, cash flows are
provided as follows: y1=-73,6 y2=-87,1
y3=-102,9 Y4=-34,1 y5=40,2 y6=79,5
with a discount rate 8,5%, and a steady growth of 5%
from year 5 onwards.
79.5
Horizon Value
2,271.40
.085 .05
73.6
87.1
102.9
34.1
40.2
2,271.40
PV(FCF) -
30