# A firm has 5,000,000 shares of common stock outstanding, each with a market price of \$10.00 per share. It has 55,000 bonds outstanding, each selling for \$990 with a \$1,000 face value.

A firm has 5 000 000 shares of common stock outstanding, each with a market price of \$10.00 per share. It has 55,000 bonds outstanding, each selling for \$990 with a \$1,000 face value. The bonds mature in 15 years, have a coupon rate of 8 percent, and pay coupons semiannually. The firm’s equity has a beta of 2.0, and the expected market return is 15 percent. The tax rate is 21 percent and the WACC is 16 percent. Calculate the risk-free rate.

Debt:

Number of bonds outstanding = 55,000
Face Value = \$1,000
Current Price = \$990

Market Value of Debt = 55,000 * \$990
Market Value of Debt = \$54,450,000

### Save your time - order a paper!

Get your paper written from scratch within the tight deadline. Our service is a reliable solution to all your troubles. Place an order on any task and we will take care of it. You won’t have to worry about the quality and deadlines

Order Paper Now

Annual Coupon Rate = 8%
Semiannual Coupon Rate = 4%
Semiannual Coupon = 4% * \$1,000 = \$40

Time to Maturity = 15 years
Semiannual Period to Maturity = 30

Let semiannual YTM be i%

\$990 = \$40 * PVIFA(i%, 30) + \$1,000 * PVIF(i%, 30)

Using financial calculator:
N = 30
PV = -990
PMT = 40
FV = 1000

I = 4.06%

Semiannual YTM = 4.06%
Annual YTM = 2 * 4.06%
Annual YTM = 8.12%

Before-tax Cost of Debt = 8.12%
After-tax Cost of Debt = 8.12% * (1 – 0.21)
After-tax Cost of Debt = 6.41%

Equity:

Number of shares outstanding = 5,000,000
Current Price = \$10

Market Value of Common Stock = 5,000,000 * \$10
Market Value of Common Stock = \$50,000,000

Market Value of Firm = Market Value of Debt + Market Value of Common Stock
Value of Firm = \$54,450,000 + \$50,000,000
Value of Firm = \$104,450,000

Weight of Debt = \$54,450,000 / \$104,450,000
Weight of Debt = 0.5213

Weight of Common Stock = \$50,000,000 / \$104,450,000
Weight of Common Stock = 0.4787

Let the Cost of Common Stock be “x%”

WACC = Weight of Debt*After-tax Cost of Debt + Weight of Common Stock*Cost of Common Stock
16% = (0.5213 * 6.41%) + (0.4787 * x%)
16% = 3.3415% + 0.4787x%
12.6585% = 0.4787x%
x% = 26.44%

Cost of Common Equity = Risk-free Rate + Beta * Market Risk Premium
26.44% = Risk Free Rate + 2.0 * (15% – Risk Free Rate)
26.44% = Risk Free Rate + 30% – 2.0 * Risk Free Rate
Risk Free Rate = 3.56%