Bonaime Inc has 62 million shares of common stock outstandin

Bonaime, Inc., has 6.2 million shares of common stock outstanding. The current share price is $61.20, and the book value per share is $4.20. The company also has two bond issues outstanding. The first bond issue has a face value of $70.2 million, a coupon rate of 7.2 percent, and sells for 97 percent of par. The second issue has a face value of $35.2 million, a coupon rate of 6.7 percent, and sells for 96 percent of par. The first issue matures in 22 years, the second in 14 years. The most recent dividend was $2.95 and the dividend growth rate is 8 percent. Assume that the overall cost of debt is the weighted average of that implied by the two outstanding debt issues. Both bonds make semiannual payments. The tax rate is 30 percent.

What is the company’s WACC? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.)
  
WACC             %

Solution

Market value of equity=Number of shares*share price=6.2*61.2=379.44 million

Cost of equity=Recent Dividend*(1+growth rate)/Price+growth rate=2.95*(1+8%)/61.2+8%=13.206%

Cost of 22 year debt=2*RATE(22*2,7.2%*100/2,-97%*100,100)=7.48%

Cost of 14 year debt=2*RATE(14*2,6.7%*100/2,-96%*100,100)=7.16%

Overall cost of debt=(7.48%*70.2*97%+7.16%*35.2*96%)/(70.2*97%+35.2*96%)=7.3739%

Hence, WACC=(cost of debt*(1-tax rate)*Debt+cost of equity*Equity)/(Debt+Equity)=(7.3739%*(1-30%)*(70.2*97%+35.2*96%)+13.206%*379.44)/((70.2*97%+35.2*96%)+379.44)=11.5032%