Sign up  |  Log in

Cost of Capital Question (EOC Reading 35, Q12)

This is the answer given in the solutions for EOC Reading 35, Q12:

B is correct.

  • Capital structure:

    Market value of debt: FV = $10,000,000, PMT = $400,000, N = 10,

    I/YR = 13.65%. Solving for PV gives the answer $7,999,688  (I can’t seem to get PV equal to this)

    Market value of equity: 1.2 million shares outstanding at $10 = $12,000,000

    Market value of debt
    $7,999,688
     
    40%

    Market value of equity
    12,000,000
     
    60%

    Total capital
    $19,999,688
     
    100%

     

To raise $7.5 million of new capital while maintaining the same capital structure, the company would issue $7.5 million × 40% = $3.0 million in bonds, which results in a before-tax rate of 16 percent.

rd(1 − t) = 0.16(1 − 0.3) = 0.112 or 11.2%

re = 0.03 + 2.2 (0.10 − 0.03) = 0.184 or 18.4%

WACC = [0.40(0.112)] + [0.6(0.184)] = 0.0448 + 0.1104 = 0.1552 or 15.52%

*****************************************************************************************

Basically I input all the following into my calculator as shown above:

FV = $10,000,000, PMT = $400,000, N = 10,

I/YR = 13.65%, yet I get a PV value of 4,896,931.51 as opposed to 7,999,688.

Any help is much appreticated, thanks!

Make the most of your CFA exam prep in one weekend! Join renowned instructors, Peter Olinto, Darren Degraaf & David Hetherington in May for a live, two-day CFA intensive final review class.

Coupon is payable semi annually so I/Y = 13.65 / 2 = 6.825 should be used.

P/Y=C/Y=1 gets you $4,896,931.51.Setting P/Y=C/Y=2 gets you $7,999,687.64.yes

“Mmmmmm, something…” - H. Simpson