Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
1st draft
Composed by:
H. B. Hamad
2010
Costs of Capital
Businesses can't make money. One choice is to borrow money, either
from a bank or through a bond sale. Another option is to sell a piece of
the business through an offering of stock, or equity.
Both of these alternatives come at a cost. For debt, the company must
make interest payments. For equity, it may make dividend payments, and
shareholders will expect capital gains. The average of the costs of these
two sources of capital, weighted for the proportion of each that the
company uses to fund itself, is called the weighted average cost of capital.
It is represented in the following formula:
We can measure cost to equity in almost three ways.
1. Dividends valuation (dividend yield) method
2. Gordon’s dividend growth model
∞ Div
∑ (1+rt)t
value of all future dividends Po = t=1
Div 1
to r = r where Div1 = Div0 +g and g is growth rate
Gordon’s dividend growth model
The Gordon Growth Model (or Constant Growth
Model) is a financial model used to determine the
“intrinsic” value of a stock, based on future
dividends, which are assumed to grow at a constant
rate. Named after Myron J. Gordon and originally
published in 1959, the model values a business as the present value of all
future dividends and leverages a required rate of return that the investor
could receive on similar alternative assets.
Po = current stock price, D1 =future dividend= Do (1+g) whereby g is
growth rate.
Arriving at Present Value
The Gordon Growth Model is the best known of a class of discounted
dividend models and is a variation of the discounted cash flow valuation
model. The Gordon approach assumes that the company pays a dividend
that grows at a constant rate. It also assumes that the investor’s required
rate of return for the stock is held constant and is equal to the cost of
equity for that company. The model sums this discounted, infinite series of
payments to the shareholder to arrive at the present value.
A Stock as Perpetuity
Note that if the stock is never sold, then it is essentially perpetuity to the
investor and its price would equal the sum of the present value of its
dividends. Because the model considers the current price of the stock to
be equal to its future cash flows, then it follows that the future sale price
.
Summing the infinite series we get,
,
In practice this P is then adjusted by various factors e.g. the size of the
company.
,
K or r denotes expected return = yield + expected growth.
It is common to use the next value of D given by: D1 = D0(1 + g), thus
the Gordon's model can be stated as
.
Note that the model assumes that the earnings growth is constant for
perpetuity. In practice a very high growth rate cannot be sustained for a
long time. Often it is assumed that the high growth rate can be sustained
for only a limited number of years. After that only a sustainable growth
rate will be experienced. This corresponds to the terminal case of the
discounted cash flow model. Gordon's model is thus applicable to the
terminal case.
When the growth g is zero, that a company pays out all its earning as
dividend and nothing retained for investment, i.e g =0
.
Write this as
where:
f = the percentage flotation cost, or (current stock price -
funds going to company) / current stock price
Example:
cost of newly issued stock
assume the company’s stock is selling for shs. 40, its expected ROE is
10%, next year’s dividend is shs. 2 and the company expects to pay out
30% of its earnings. Additionally, assume the company has a flotation cost
of 5%. What is cost of new equity?
Cost of Debt
The cost of debt is simply the cost of borrowing money, or the interest
rate that the company would pay on the borrowed amount. When a
company is considered risky, it’s cost of borrowing money rises, and when
a company is considered stable, its cost of borrowing money falls. For
companies that have issued bonds previously, it's possible to estimate the
cost of debt by looking at the yield of those bonds.
The cost of debt explains the negative reaction that occurs when a
company's bonds are downgraded by a ratings agency such as Standard
& Poor's. With a lower rating, the company will have to pay higher
interest to borrow capital, raising its overall cost of capital.
Cost of bank borrowings
Bank borrowings do not have a market price with which to relate interest
and payments to in order to calculate their cost as is the case with
securitized debt. Thus, to approximate the cost of bank borrowings the
interest rate paid on the loan should be taken, making the appropriate
calculation to allow for the tax deductibility of the interest payment
Cost of preferred stock kP is the minimum required rate of return
required on newly issued preference shares
Is given by the equation kP= Dp/Pp
Where:
Dp = expected dividend per year and
Pp = per share market price of the stock
Note: the minimum required rate of return is based on the value of the
stock as perpetuity
Note: unlike interest expense on debt, preferred stock dividends are
viewed as a return to equity, hence there is not tax adjustment
The cost of debt capital which has already been issued is the rate of
interest (the internal rate of return) which equates the current market
price with the discounted future cash flow from the security.
Irredeemable debt
For redeemable debt the cost is calculated as the interest payable
over the market value of debt.
I I (1−t c )
Po P
if tax rate is applied then 0
These are debts with a defined period or date of repayment. The cost
of these debts will be found by using the internal rate of return.
Example:
Peet Ltd has 7% debentures in issue. The market price is shs. 95.75 ex
interest. Ignoring taxation, calculate the cost of this capital if the
denture is:
-Irredeemable.
-Redeemable at par after 5 years.
Solution
(a) The cost of irredeemable debt capital is: 7.3%
(b) The cost of debt capital is 7.3% if irredeemable. The capital profit
that will be made from now to the date of redemption is shs. 4.25
discoun discoun
Yea cash t rate t rate
r flow (8) PV (10) PV
95.7 - -
0 5 1 95.75 1 95.75
1-5 7 3.993 27.95 3.791 26.54
5 100 0.681 68.10 0.621 62.1
0.30 -7.11
To see how the value of the firm changes if equity financing is replaced
with debt financing, suppose that the firm issues a perpetual bond that
pays one shillings of interest each year. Assuming that the interest
payments for the bond are risk-free and that the opportunity cost for risk-
free cash flows (before personal tax) is r, the amount that is raised by
shs 1
issuing this bond is rd
The proceeds from the debt issue will be used to repurchase an equal
Shilling amount of the firm's outstanding equity shares. Although firms do
rate of te, the after-tax value of one Shilling of operating income directed
toward the stockholders in the firm is
shs 1
The value (if any) of diverting one Shilling of before-tax operating cash
flow from the shareholders to the bondholders can be determined by
comparing (subtracting) the after-tax cash flows that would have been
received by the stockholders to (from) the after-tax payment received by
the new bondholders,
[ ( 1 - to ) - ( 1 - te ) ( 1 - tc ) ] shs1 .
D[1 - ] .
interest income (to) is 40 percent and the tax rate on equity income ( te)
shs1 [1 - ] =shs1[1- ]
= shs1 [1 - ]
= shs .17.
Therefore, the value of each Shilling of debt added to the firm's financial
structure (up to some level consistent with sustained profitability for the
firm) is shs.17 per Shilling of debt (not interest expense).
Example 2:
Assume that the corporate tax rate (t c) is 50 percent and that the tax rate
that the tax rate on equity income (t E) reflects the fact that 20 percent of
shs1 [1 - ] = shs1 [1 - ]
= shs1 [1 - ]
= shs .23.
Note that the higher the tax rate on equity income, the greater is the
value of the tax shields from replacing equity with debt financing.
income (to ) is equal to the tax rate on equity income (tE) . In this case
the value of the tax shields from one Shilling of debt (not one Shilling of
interest expense) is
= shs1 (tc).
This example shows that when equity income and interest income are
taxed at identical rates the value of the tax shields from financial leverage
is determined entirely by the corporate tax rate, just as if the marketplace
ignored the effects of personal income taxes. In other words, when (te) is
equal to (to ) , the value each Shilling of debt is equal to tc so that the
VL = VU + tc D .
Note that the adjustment that has been used to the value of the unlevered
firm (with no debt financing) to reflect the value of the tax shields from
debt implicitly assumes that the firm holds the level of debt to a
(“moderate”) level that allows the firm to sustain consistent (taxable)
profitability. So long as the firm is consistently profitable, the full value
of the tax shields may be realized (without resorting to tax loss carry
forwards). What is moderate will depend critically on the nature of the
industry in question. For example, firm's engaged in highly speculative
research and development activities have little assurance of utilizing the
tax deductions for the interest expense on debt (in addition to providing
poor collateral). Therefore, firm's engaged in heavy research and
development activities will tend to rely primarily on equity financing. On
Machinga Example:
Assume that all earnings will be paid out as a dividend (in perpetuity).
Then the expected dividend for the firm will be
= shs1.50.
Given that the required rate of return on equity (the cost of equity capital)
is 15 percent, it is easy to verify that the price of one share in the firm
should be (as we have already assumed)
shs1.50
P0 = = .15 = shs 10,
To see why this must be the case, consider the possible realizations of
earnings per share and return on equity for the recapitalized or levered
firm.
It can be shown that the recapitalization of the firm has increased the
expected dividend for the remaining shareholders of Machinga to shs 2.00
per share. (You should be able to compute the expected dividend for the
recapitalized firm in the same way that we computed the expected
dividend for the unlevered version of Machinga). However, since the
required rate of return increases to 20 percent (you can show that the
expected Return on Equity is 20 percent), the stock price remains
unchanged at shs 10 per share. Therefore, the recapitalization has no
effect on the total value of the firm.
To see why the recapitalization has no impact on the total value of the
firm, consider the position of an investor who initially owned two shares of
Given our assumption that the firm is recapitalized by issuing debt to buy
back one half of the firm's outstanding stock, an investor with two shares
prior to the recapitalization would now have one share of stock and shs 10
(from the sales of one of the shares of stock), which could be invested at
10 percent interest by purchasing shs 10 of the bonds of the recapitalized
firm. The total income to the investor from one share of stock (with a
market price of shs 10) and one bond (also worth shs 10) paying interest
at a rate of 10 percent would be
The Table above shows that the total investment income for an investor
with shs2 0 invested in a portfolio consisting of one share of stock in the
recapitalized firm and shs 10 in bonds is identical to the pattern of returns
obtained from owning 2 shares in the all equity (unlevered) firm.
Therefore, the investor can undo the impact of the recapitalization by
simply using the proceeds from selling stock back to the firm to purchase
the newly issued bond.
Similarly, so long as an investor can borrow at the same interest rate
(roughly) as corporations, shareholders can replicate (match) the pattern
of payoffs from the levered firm by financing one-half of an investment in
The implications of the analysis above, for which Merton Miller and
Franco Modigliani received the Nobel Prize in Economics, is that the
financing mix used by the firm (the capital structure) does not matter as
long as investors are able to costlessly duplicate (or reverse) the financial
implications of any financing decision which the firm might make. These
implications can be summarized as
1. The total market value of the debt and equity of a levered firm
(using debt financing in addition to equity financing) must be equal
to the market value of an unlevered (all equity) firm having the
same degree of operating risk. In other words,
VU = VL.
2. Since VL is equal to VU, the two firms must have the same blended
The weighted average cost of capital (WACC) is the firm's hurdle rate or
opportunity cost of capital. The WACC is used in capital budgeting to
compute the net present value for projects which have the same risk and
debt capacity as the firm as a whole. In general, the weighted average
cost of capital may be thought of as the required return on the portfolio of
securities that has been issued to finance the firm's operations. In
general, the firm's WACC may be computed using the formula
WACC = rD + rE
Where D is the value of the firm's debt, S is the value of the firm's equity,
VL is the total value of the firm, td is the before-tax cost of debt, re is the
In the previous example, we assumed that the corporate tax rate (t c) was
equal to zero. After the firm was recapitalized to include debt financing,
the outstanding value of the firm's debt was shs 5,000, the value of the
equity was shs 5,000 and the total value of the firm was shs 10,000.
Since the before-tax cost of debt is 10 percent and the required rate of
return on the equity in the recapitalized firm is 20 percent, the weighted
average cost of capital is
WACC = rD + rE
shs.5,000 shs.5,000
= shs10,000 .10 + shs10,000 .20
Valuation
Vu = .
The second step of the APV approach requires that we determine the
value of any financing effects associated with a firm or project separately
and then add the value of these benefits to the unlevered value of the
project. For example, if the firm issues D Shillings of debt then the value
of the “recapitalized” firm will be
VL = VU + tc D .
Note that when the firm is financed entirely by equity, the firm pays no
interest and the total after-tax payout from the firm is equal to
(1 - tc) EBIT = (1 - .30) shs 1,000,000,
= shs 700,000.
If the firm issues shs 3,000,000 in debt at 15 percent, then the cash flow
to the stockholders is
(1 - tc) [EBIT - rD D] = (1 - .3) [shs 1,000,000 - .15 x shs 3,000,000],
= shs 385,000.
The interest to the bondholders is equal to r D D or shs 450,000.
Therefore, the sum of the after-tax cash flow to the stockholders and
bondholders is
(1 - tc) [EBIT - rD D] + rD D = ( 1 - tc ) EBIT + tc rD D .
(1−.30)shs1,000,000
= 0.20 ,
= shs 3,500,000.
The adjusted discount rate is most easily defined by noting that the
adjusted present value approach and the adjusted discount rate approach
should suggest the same value for a firm with perpetual operating cash
flow of EBIT and debt financing in the amount of D. In other words, an
adjusted discount rate or weighted average cost of capital is defined by
the identity,
+ tc D = .
= ,
which implies that the value of the tax shields from debt are equal to zero,
which in turn implies that the weighted average cost of capital (the
adjusted discount rate) is equal to the required rate of return on assets.
In other words, when the tax shields from debt have no value, the cost of
financing the firm does not depend on the amount of debt in the firm's
financial structure.
where the weights of debt and equity in the capital structure are
To use the formula above to value the firm, we need to know both the
cost of equity and the after-tax cost of debt. In the previous example, the
cost of debt was 15 percent. Although we know that the required return
on assets is 20 percent, which is the cost of equity for a firm with no debt
in its financial structure, we don't know the cost of equity for the levered
(or recapitalized) firm. We have already shown that financial leverage
increases the risk of the cash flows to the shareholders. Further, we know
that the increase in risk increases the rate of return required by the
shareholders. It turns out that the cost of equity capital is related to the
required return on assets (rA ) and the amount of debt in the firm's
rE = rA + .
To show how this formula works, consider the previous example. We saw
that after the firm issued shs 3,000,000 of debt (D), the total value of the
firm was shs 4,400,000, which implies that the value of the firm's equity is
shs 1,400,000. Given a required return on assets of 20 percent, a before-
= 27.5 percent) .
Given the cost of equity capital, we can now determine the weighted
average cost of capital,
WACC = rD + rE
3,000 1,400
(1−30)
= 4,400 .15 + 4,400 .27.5,
Once we know the weighted average cost of capital we can determine the
value of the firm by discounting the after-tax operating cash flow of the
firm using the weighted average cost of capital or adjusted discount rate,
VL = ,
= shs 385,000.
If we discount the after-tax cash flows to the shareholders at the cost of
equity capital, the value for the firm's outstanding equity shares is
S = ,
(1−. 3)[ 1 ,000 , 000−.15∗3 , 000 , 000 ]
= .275 ,
= shs 1,400,000.
Adding the value of the firm's outstanding debt, which is shs 3,000,000;
we find that the value of the firm is shs 4,400,000 as before.
Modigliani-Miller theorem
where
where
rE is the required rate of return on equity, or cost of equity.
r0 is the cost of capital for an all equity firm.
rD is the required rate of return on borrowings, or cost of debt.
D / E is the debt-to-equity ratio.
Tc is the tax rate.
The same relationship as earlier described stating that the cost of equity
rises with leverage, because the risk to equity rises, still holds. The
formula however has implications for the difference with the WACC. Their
second attempt on capital structure included taxes has identified that as
the level of gearing increases by replacing equity with cheap debt the level
of the WACC drops and an optimal capital structure does indeed exist at a
point where debt is 100%
The following assumptions are made in the propositions with taxes:
corporations are taxed at the rate TC on earnings after interest,
no transaction costs exist, and
individuals and corporations borrow at the same rate
Miller and Modigliani published a number of follow-up papers discussing
some of these issues.
The theorem was first proposed by F. Modigliani and M. Miller in 1958.
Review questions
Question no. 1
A consultant has collected the following information regarding Young
Publishing:
(m/=)
Total assets 3,000 Tax rate 40%
Operating income (EBIT) 800 Debt/ ratio 0%
Interest expense 0 WAC 10%
Net income 480 M/B ratio 1.00×
Share price (not in millions) 3.00
EPS = DPS (not in millions) 3.20
Question no. 3.
ZU Software Co. is trying to estimate its optimal capital structure. Right
now, ZU has a capital structure that consists of 20 percent debt and 80
percent equity, based on market values. (Its D/S ratio is 0.25.) The risk-
free rate is 6 percent and the market risk premium, r M – rRF, is 5 percent.
Currently the company’s cost of equity, which is based on the CAPM, is 12
percent and its tax rate is 40 percent. What would be ZU’s estimated cost
of equity if it were to change its capital structure to 50 percent debt and
50 percent equity?
Question no. 4.
JAK Enterprises Co. Ltd is trying to determine its optimal capital structure.
The company’s capital structure consists of debt and common stock. In
order to estimate the cost of debt, the company has produced the
following table:
Question no. 5.
Question no. 6
Your company has decided that its capital budget during the coming year
will be shs. 20 million. Its optimal capital structure is 60 percent equity
and 40 percent debt. Its earnings before interest and taxes (EBIT) are
projected to be shs. 34.667 million for the year. The company has shs.
200 million of assets; its average interest rate on outstanding debt is 10
percent; and its tax rate is 40 percent. If the company follows the
residual dividend policy and maintains the same capital structure, what
will its dividend payout ratio be?
Question no. 7.
Chwaka Ltd. expects EBIT of shs. 2,000,000 for the current year. The
firm’s capital structure consists of 40 percent debt and 60 percent equity,
and its marginal tax rate is 40 percent. The cost of equity is 14 percent,
and the company pays a 10 percent rate on its shs. 5,000,000 of long-
term debt. One million shares of common stock are outstanding. For the
next year, the firm expects to fund one large positive NPV project costing
shs. 1,200,000, and it will fund this project in accordance with its target
capital structure. If the firm follows a residual dividend policy and has no
other projects, what is its expected dividend payout ratio?
Question no. 8.
The following facts apply to your company:
Question no. 9.
S. S Bakhres & Company is planning a zero coupon bond issue. The bond
has a par value of shs. 1,000, matures in 2 years, and will be sold at a
price of shs. 826.45. The firm's marginal tax rate is 40 percent. What is
the annual after-tax cost of debt to the company on this issue?
Question no. 10
A 15-year zero coupon bond has a yield to maturity of 8 percent and a
maturity value of shs. 1,000. What is the amount of tax that an investor in
the 30 percent tax bracket would pay during the first year of owning the
bond?
Question no. 12
TTCL, a subsidiary of the Postal Service, must decide whether to issue
zero coupon bonds or quarterly payment bonds to fund construction of
new facilities. The 1,000 par value quarterly payment bonds would sell at
shs. 795.54, have a 10 percent annual coupon rate, and mature in ten
years. At what price would the zero coupon bonds with a maturity of 10
years have to sell to earn the same effective annual rate as the quarterly
payment bonds?
Question no. 15
A firm with no debt has 200,000 shares outstanding valued at shs. 20
each. Its cost of equity is 12%. The firm is considering adding shs.
1,000,000 in debt to its capital structure. The coupon rate would be 8%
and the firm’s tax rate is 34%. What would the firm be worth after adding
the debt?
a) Suppose a firm issues perpetual debt with a face value of shs. 5,000
and a coupon rate of 12%. If the firm is subject to a 40% tax rate
and the appropriate discount rate is 10%, what is the present value
of the interest tax shield?
b) A firm has 10,000 bonds outstanding, each with a face value of shs.
1,000 and a coupon payment of shs. 55 every six months. If the
corporate tax rate is 34%, what is the interest tax shield each year?
c) A firm has a WACC of 16%, a cost of debt of 10% and a cost of
equity of 22%. What is the firm’s debt-to-equity ratio? Ignore taxes.
Question no. 16
BDJ Ltd Inc. has 31,000 shares of stock outstanding with a market price of
shs. 15 per share. If net income for the year is shs. 155,000 and the
retention ratio is 80%, what is the dividend per share on BDJ Inc.’s stock?
Question no. seventeen
Lucky Mike’s, Inc. has a target debt/equity ratio of .75. After-tax earnings
for 1996 were shs. 850,000 and the firm needs shs. 1,150,000 for new
investments. If the company follows a residual dividend policy, what
dividend will be paid?
Question no. 17
Consider the firm, Alex, Inc. which is financed with 100% equity. The firm
has 100,000 shares of stock outstanding, with a market price of shs. 5 per
share. Total earnings for the most recent year are shs. 50,000. The firm
has cash of shs. 25,000 in excess of what is necessary to fund its positive
NPV projects. The firm is considering using the cash to pay an extra
dividend of shs. 25,000 or to repurchase stock in the amount of shs.
25,000. The firm has other assets worth shs. 475,000(market value). For
each of the following 6 questions, assume that there are no transaction
costs, taxes or other market imperfections.
a) Assume the firm pays the shs. 25,000 excess cash out in the form of
a cash dividend. What will the firm’s earnings per share be after the
dividend?
b) Assume the firm pays the shs. 25,000 excess cash out in the form of
a) Using:
I. The weighted average cost of capital
II. The capital asset pricing model
Company A
Shs shs
Fixed assets 200,000 200,000 O/ shares at 1/= @ 200,000
Current assets 150,000 Retained profit 50,000
Creditors 50,000
12% Debentures 50,000
Total 350,000 Total 350,000
Question no 20
Assume that you have graduated as a CPA holder and have just reports to
work for a company as financial officer. Your fist assignment is to study
the capital structure of the company in order to advise the company’s
management about the cost of capital that the company should use. Your
boss has developed the following questions which you must answer to
explain a number of issues.
Required: to explain briefly what you understand by:
a) Capital structure, optimal capital structure, targeted capital
structure.
b) Why do public utility companies usually have capital structures that
are different form those of retail firms?
c) How might increasingly volatile inflation rates and interest rates
affect optimal capital structure for corporation?
Question no.21.
On January 1st, the total market value of BBA Company was shs. 60
million. During the year, the company plans to raise and invest shs. 30
million in new projects. The firm’s present value capital structure, shown
below is considered to be optimal. Assume that there is not short term
debt.
Shs
Debt 30,000,000
Common stock equity 30,000,000
Total 60,000,000
New bonds will have an 8% coupon rate and they will be sold at par.
Common stock currently selling at shs. 30/= a share can be sold to net
the company shs. 27/= a share. Stockholders’ required rate of return is
estimated to be 12% consisting of a dividend yield of 4% and an
expected constant growth rate of 8% (the next dividend is shs. 1.2 so shs.
1.2/30 =4%) retained profit for the year are estimated to be shs. 3
million ( the marginal corporate tax rate is 40%)
Required:
a) To maintain the present capital structure, how much of the new
investment must be financed by common equity?
b) How much of the needed new investment funds must be generated
internally? Externally?
c) Calculate the firm’s weighted average cost of capital
Question no.23
Given the following schedules:
Question no. 24
A firm has three investment opportunities. Each costs shs.1,000, and the
firm's cost of capital is 10 percent. The cash inflow of each investment is as
follows:
Cash A B C
Inflow
Year
1 300 500 100
2 300 400 200
3 300 200 400
4 300 100 500
Question no.25
Firm A had shs. 10,000 in assets entirely financed with equity. Firm B also
has shs.10, 000, but these assets are financed by shs.5,000 in debt (with
a 10 percent rate of interest) and shs.5,000 in equity. Both firms sell
10,000 units of output at shs.2.50 per unit. The variable costs of
production are shs.1, and fixed production costs are shs.12, 000. (To
ease the calculation, assume no income tax.)
a) What is the operating income (EBIT) for both firms?
b) What are the earnings after interest?
c) If sales increase by 10 percent to 11,000 units, by what percentage
will each firm’s earnings after interest income? To answer the
question, determine the earnings after taxed and compute the
percentage increase in these earnings from the answers you derived
in part b.
d) Why are the percentage changes different?