Q
The equity beta of Fence Co is 09 and the company has issued 10 million ordinary shares.
The market value of each
ordinary share is $750. The company is also financed by 7% bonds with a nominal value of
$100 per bond, which
will be redeemed in seven years time at nominal value. The bonds have a total nominal
value of $14 million. Interest on the bonds has just been paid and the current market value
of each bond is $10714.
Fence Co plans to invest in a project which is different to its existing business operations and
has identified a company in the same business area as the project, Hex Co. The equity beta
of Hex Co is 12 and the company has an equity market value of $54 million. The market
value of the debt of Hex Co is $12 million.
The risk-free rate of return is 4% per year and the average return on the stock market is
11% per year. Both companies pay corporation tax at a rate of 20% per year.
Required:
(a) Calculate the current weighted average cost of capital of Fence Co.
(b) Calculate a cost of equity which could be used in appraising the new project.
Ans:
The current cost of equity can be calculated using the capital asset pricing model.
Equity or market risk premium = 11 4 = 7%
Cost of equity = 4 + (09 x 7) = 4 + 63 = 103%
Calculate YTM to get cost of debt
Market value of equity = 10,000,000 x 750 =$75 million
Market value of Fence Co debt = 14 million x 10714/100 = $15 million
Total market value of company = 75 + 15 = $90 million
WACC = ((103 x 75) + (44 x 15))/90 = 93%
(b)
Since the investment project is different to business operations, its business risk is different to that of
existing operations. A
cost of equity for appraising it can be therefore be found using the capital asset pricing model.
Ungearing proxy company equity beta
Asset beta = 12 x 54/(54 + (12 x 08)) = 12 x 54/636 = 1019
Regearing asset beta
Market value of debt = $15m (calculated in part (a))
Regeared asset beta = 1019 x (75 + (15 x 08))/75 = 1019 x 87/75 = 1182
Using the CAPM
Equity or market risk premium = 11 4 = 7%
Cost of equity = 4 + (1182 x 7) = 4 + 83 = 123%