Premium Essay

Samsung Wacc

In: Business and Management

Submitted By SeanMcAlister
Words 305
Pages 2
WACC Example:

A firm is considering a new project which would be similar in terms of risk to its existing projects. The firm needs a discount rate for evaluation purposes. The firm has enough cash on hand to provide the necessary equity financing for the project. Also, the firm: - has 1,000,000 common shares outstanding - current price $11.25 per share - next year’s dividend expected to be $1 per share - firm estimates dividends will grow at 5% per year after that - flotation costs for new shares would be $0.10 per share - has 150,000 preferred shares outstanding - current price is $9.50 per share - dividend is $0.95 per share - if new preferred are issued, they must be sold at 5% less than the current market price (to ensure they sell) and involve direct flotation costs of $0.25 per share - has a total of $10,000,000 (par value) in debt outstanding. The debt is in the form of bonds with 10 years left to maturity. They pay annual coupons at a coupon rate of 11.3%. Currently, the bonds sell at 106% of par value. Flotation costs for new bonds would equal 6% of par value.

The firm’s tax rate is 40%. What is the appropriate discount rate for the new project?


Market value of common = 11.25(1000000) = $11,250,000
Market value of preferred = 9.50(150000) = $1,425,000
Market value of debt = 10000000(1.06) = $10,600,000
Total value of firm = $23,275,000

Cost of common: (Note: floatation costs ignored for common equity because cash on hand is enough to finance the project.) [pic]

Cost of preferred:

Cost of debt: Net price = 106% - 6% = 100% of par value Net price = par Therefore, cost of debt = coupon rate r = 11.3%


Similar Documents

Free Essay

Capital Iq

...WACC ANALYSIS Apple Inc. (NasdaqGS:AAPL) (USD in millions) ASSUMPTIONS BETA CALCULATION Tax Rate (5 Year Average) Risk-Free Rate of Return (Rf)(1) S&P 500 Index Market Return (Rm) - Yearly for Last 10 Years Size Premium AAPL D/(D+P+E) AAPL D/E AAPL P/E AAPL Cost of Debt (Rd) - Average of Last 5 Issued Bonds AAPL Cost of Preferred (Rp) AAPL Tax Rate Risk free rate Choose Then 25.4% 1.34% 7.2% 0.0% 7.9% 8.6% 0.0% 2.5% 0.0% 26.4% Levered Beta 1.560 1.547 1.489 0.508 1.522 0.899 Ticker Name NYSE:HPQ Hewlett-Packard Company NYSE:EMC EMC Corporation NasdaqGS:WDC Western Digital Corporation KOSE:A005930 Samsung Electronics Co. Ltd. NasdaqGS:NTAP NetApp, Inc. NasdaqGS:GOOGL Alphabet Inc. Average Total Debt 25,502.0 7,420.0 2,567.0 10,116.9 1,488.0 7,927.0 Mkt. Val. Equity 51,896.8 53,866.3 18,388.4 161,909.4 9,973.5 466,718.1 Pref Equity 0.0 0.0 0.0 0.0 0.0 0.0 Debt/ Equity 49.1% 13.8% 14.0% 6.2% 14.9% 1.7% Pref/ Equity 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Unlevered Beta(2) 1.141 1.403 1.349 0.485 1.370 0.888 1.254 1.106 Average Unlevered Beta for Comps AAPL D/E AAPL P/E AAPL Tax Rate -3 AAPL Levered Beta United States United States Treasury Constant Maturity - 5 Year 1.106 8.6% 0.0% 26.4% 1.176 WACC Market Risk Premium (Rm - Rf) Multiplied by: AAPL Levered Beta Adjusted Market Risk Premium Add: Risk-Free Rate of Return (Rf)(1) Add: Size......

Words: 778 - Pages: 4

Free Essay


...will operate as a distinctly separate business. There are two primary benefits that Google has pointed to with regards to this acquisition. The first is that MMI has a portfolio of 17,000 patents. These will be important as the Android operating system continues to come under fire from other technology companies such as Apple and Samsung. These patents would better allow Google to legally defend their technologies. The other benefit Google pointed out is the ability to enhance the Android operating system. Most likely this will come in the form of a Google developed tablet running off Android. However, it is important to note that Android will remain an open source operating system. MMI will license Android from Google and will not receive preferential treatment from MMI’s competitors such as Samsung and Nokia. This acquisition has had a mixed review from Wall Street Analysts. Many believe that Google overpaid considerably for this acquisition. MMI is not a profitable company, and based on the purchase price, Google is paying roughly 26x expected 2012 EBITDA. There is also concern that Google is alienating many of their Android customers such as Samsung. Google is one of Samsung’s largest suppliers of their mobile devices, however, now Google will own one of Samsung’s competitors. Proponents of the acquisition believe the portfolio of patents the company is well worth the acquisition price. As of April 2011, the MMI acquisition is on pace to be completed between the 2nd and......

Words: 9272 - Pages: 38

Premium Essay

Computing the Divisional Cost of Capital

...Commercial, Government, & Industrial Segment; Semiconductor Segment (13%), and, Integrated Electronic Systems Segment (7.6%). The Personal Communication Segment (PCS) designs, manufactures, and markets wireless communication products for service subscribers. Products include wireless handsets, personal 2-way radios, and messaging devices, along with the associated accessories. The Personal Communication Segment was the largest of Motorola’s operating segments. Key competitors include Nokia (the market leader), Ericsson/Sony, Siemens, and Samsung. The Global Telecommunications Segment (GTS) segment designs, manufactures, and markets the infrastructure communication systems purchased by telecommunication service providers. Products include electronic exchanges, telephone switches, and base station controllers for various wireless communication standards. Key competitors include Nokia, Ericsson, Lucent, Nortel, Siemens, Alcatel, NEC, and Samsung. The Broadband Communication Segment (BCS) segment designs, manufactures, and markets a variety of products to support the cable and broadcast television and telephony industries in delivering high speed data, including cable modems, Internet-based telephones, set-top terminals, and digital satellite television systems. Key competitors include Scientific Atlanta, Pioneer, Sony, Thomson/RCA, and Toshiba. The Commercial, Government, & Industrial Segment (CGIS) segment designs, manufactures, and markets 3 integrated......

Words: 2693 - Pages: 11

Premium Essay

Lenovo Wacc

...other areas.iii Cost of Equity: Re=Rf + CRP + β (MRP) = 2.59% + .90% + .76 (3.07%) = 5.82% To calculate Lenovo’s cost of equity, I used a method of CAPM in which I added a country risk premium to the standard CAPM equation. Rf =2.59% In order to maintain consistency between cash flows and the risk free rate, I chose to use the current yield on a 10-year treasury bond to estimate the risk free rate because Lenovo reports its results in US dollars. The current yield on a 10-year treasury bond is 2.59%. iv β u = β L / (1 + (1 – t) (D/E)) = .81 / (1 + (1 – .25) (.0883)) = .76 I compared the monthly returns of Lenovo over the past five years to the average monthly returns of a group of five large computer/personal electronics companies (Apple, Samsung, Acer, Asus, and HP) over the last five years. I took the covariance of Lenovo’s returns and the average returns of the group and divided it by the variance of the group, ending with a levered beta of .81. In order to find the unlevered beta, I had to identify the marginal tax rate and the debt to equity ratio. Since almost 70% of the company’s adjusted pre-tax income is generated in China, I used China’s marginal tax rate of 25% to estimate Lenovo’s marginal tax rate.v Additionally, I used a computer industry average of 8.83% for the market debt to equity With these inputs, I calculated an unlevered beta of .76. Mature ERP = 3.07% Country Risk Premium = .90% I calculated a mature market equity risk premium of 3.07% (spread......

Words: 1009 - Pages: 5

Premium Essay


...the first iPhones. This combination, along with then-CEO Steve Jobs’ iconic leadership, catapulted Apple to successes rarely seen as it became the largest publicly traded company in the world by 2012. Our financial analysis of Apple revealed many things, not the least of which is the simple fact that Apple is a well-run, efficient, innovative company. Over the last three years, Apple realized a consistent positive trend in well over half of the twenty-two key financial ratios analyzed, highlighted by improvements in all profitability and inventory management ratios. It kept pace with the growth experienced in the technology and consumer electronics industries, despite significant gains in market share by giants such as Microsoft, Samsung, Motorola, Nokia, and multiple emerging players from China and India. Despite having a slightly below average P/E ratio and return on equity, other historical performance indicators give the impression that the company remains strong. There are two significant, but conflicting, items that were noted during our analysis that should be considered when discussing Apple’s economic prospects. First, Apple’s stock price experienced a considerable drop over the previous twelve months, losing over 25% of its value in that time. Although wildly popular for years, we believe that the allure of the iPhone has worn off with consumers, who don’t seem overly excited about the newly released iPhone5c either, causing the lackluster market......

Words: 18184 - Pages: 73

Premium Essay

Aapl Valuation either assets or liabilities and carries them at fair value. The leverage for year 2011 is 34.16%; the one for year 2010 is 36.43%. This leverage enabled the Company to increase its value and put the financing risk under control. As the Company participates in several highly competitive markets, including mobile communications and media devices, personal computers, and distribution of third-party digital content and applications, so in recent years, most PC manufacturers are argued as rivals to Apple, like Dell, Alien 4|P a g e ware, Gateway etc. Of course, Microsoft can be regarded as the main rival to their Operating System. In the online media field, Napster and other legal music download sites, Hot Mail and Gmail, and Nokia, Samsung, Blackberry and alike are Apple' main competitors. Also, they rival in the server markets with HP, SGI and IBM with regards to High Performance Computing Web serving, Centralized storage. There's also networking, the Airport lines now rival Cisco, Net gear and alike. So, Apple now has a very diverse range of products, and there are many rivals that are fighting with it in those markets. Though the Company has so many competitors in a diverse market, it has achieved a good performance in these recent years. The Company is widely recognized as a leading innovator in the markets where it competes; these markets are highly competitive and subject to aggressive pricing. The Company is the only authorized maker of hardware using Mac OS X,......

Words: 8583 - Pages: 35

Premium Essay


...determined to be $461 billion dollars. The yield-to-maturity is estimated to be 3.2% with an after-tax cost of 2.1%. The required rate of return of AAPL is estimated to be 9.8% and resulted in 8.8% in weighted average cost of capital. The last fiscal year economic value added was estimated to be $13.6 billion dollars. The path for adding value to this company, is along with analyzing all the financial information is to increase their debt ratio, by increasing the profits that brought in by leverage. Introduction Apple Inc. (AAPL) primary business includes technological products for everyday consumer use. AAPL competitors include any company that sell technological products including, but not limited to; The Target Corporation, Samsung Group and Google Inc. Apple Inc. produce personal computers, digital music players and mobile communication devices ( The financial component of AAPL includes net income equaled to $39,510 billion of dollars, total revenue equaled to $182,795 billion of dollars and total assets equaled to $231,839 billion of dollars. CEO Timothy Cook has served as Apple Inc. CEO since 2011. Prior to becoming Apple Inc. CEO, Cook served as the company’s COO. During his time as COO, his responsibilities included “all of the company worldwide sales and operations, including end-to-end management of Apple Inc. 4 Apple’s supple chain, sales activities and service &support in all markets and......

Words: 3694 - Pages: 15

Premium Essay


...for performance evaluation for managers and above. It was calculated using the formula: EVA = NOPAT - CE x WACC NOPAT : Net Operating Profit After Tax CE : Capital Employed WACC : Weighted Average Cost of Capital The 22 executive officers were evaluated based on improvement in EVA calculated using a WACC of 8%, which was the weighted average of country WACCs. tC In practice, EVA rate instead of EVA was mapped to manager bonuses using a seven-grade rating system. This did not reflect properly the fundamental profitability of each company. EVA Rate = NOPAT / (CE x WACC) Do No Hence, an EVA rate of 1 is equivalent to an EVA of 0. About 1,400 lower level managers in Japan were evaluated based on the absolute EVA calculated using a WACC of 5%, which was based on the cost of capital in Japan in 1999. They planned to use 8% for the lower level managers as well starting 2004. 9 This document is authorized for use only by angelo paletta until March 2012. Copying or posting is an infringement of copyright. or 617.783.7860. The Continuing Transformation of Asahi Glass: Implementing EVA Calculating WACC for Each Country WACC Formula WACC = (1 − t ) Rd rP os t 205-030 D E + Re D+E D+E t: Tax rate Rd: Cost of debt op yo Re: Cost of equity D: Amount of debt E: Amount of equity WACC measured the cost of capital using the weighted-average cost of debt and equity. Since......

Words: 11661 - Pages: 47

Premium Essay


...electronic industry. Customer Analysis Consumers are expected to have high requirements regarding consumer electronics over the forecast period, as they are able to afford better quality products. Products with high mobility, superior performance, constant innovations and improvements are likely to gain consumers’ favour. Thus, products that have fewer innovations, or their functions have been superseded by newer technologies, such as camcorders and portable media players, are likely to experience a slowdown in demand. Market Research Competitor Analysis Competitors | SAMSUNG | | LG | | SHARP | Panasonic Manufacturing Malaysia Berhad (Panamy) also faced strong competitions from its rivals in the industry. Hence in order to survive in this competitive market and gain higher market share Panasonic Malaysia needs to change its strategies. Multinational companies such as Samsung Malaysia Electronics and LG (Malaysia), and SHARP( Malaysia) had a strong hold on the consumer electronics market at the end of the review period, as they are positioned in fast-growing categories such as digital televisions, tablets and smartphones. Moreover, stiff competition between these companies has driven down prices, making quality consumer electronics more affordable to consumers. Export markets the main growth contributor Although the products marketed in the domestic market generally generate higher profitability, due to the pretty saturated domestic market, we......

Words: 5573 - Pages: 23

Premium Essay


...May 2010, Apple, one of the biggest competitors in the market of technological devices, launches the Ipad, the first tablet, creating a completely new market in this sector. The Ipad had an amazing success and Apple achieved to sell 1 million units in only 28 days (74 days and 360 days for the Iphone and the Ipod). All the other big electronic companies, like Samsung, Sony or Motorola, decided to immediately follow the wave launched by Apple by creating their own tablets. But among the entire followers one is completely different considering its strategy and its core business: The biggest Internet retailer, which already decided to enter into the market of technological devices by launching an e-reader named “the kindle” in 2007, created in 2011 its own tablet named “the Kindle Fire”. In 2012, while Apple still holds more than the half of the market share in the tablet sector, decided to launch its second generation of Kindle Fire a few weeks before the launch of the third generation of Ipad. And even if does not seemed to be, at first sight, a really serious competitor for Apple, like Samsung could be, its innovative strategy could make it the most disruptive concurrent of the Californian Company. That is why we decided to make a study about the strategy used by Amazon to sell its Kindles. The first part will be focused on the history and the culture of Amazon. Then we will move to the study of the global market of tablets in order to......

Words: 5329 - Pages: 22

Premium Essay


... Index Executive Summary Problem Statement Main Issues The Project Valuation Funding Projections Without Project With Project (Debt Financed) With Project (Equity Financed) Conclusions and Recommendations 2 3 3 3 4 5 6 6 6 7 8 Appendix Appendix 1 – Project Free Cash Flow and Valuation Appendix 2 – Balance Sheet and Income Statement of Company without Project Appendix 3 – Balance Sheet and Income Statement of Company with Project Financed with Debt Appendix 4 – Balance Sheet and Income Statement of Company with Project Financed with Equity 9 10 11 12   1   Executive Summary Flash Memory, Inc. is a small firm operating in the computer and electronic device memory market, competing against giants such as Samsung and Intel. This market is, due to its fast growth and continuous technological change, highly competitive, which requires companies to be ever more careful in choosing which projects to pursue and how to finance these projects. In this order of thought, Flash Memory currently holds an investment opportunity and, in case they decide to undertake the project, need to decide on the optimal way of financing it. In order to state if the company should invest in the new project we analyzed what impact the project would have on the company’s value. Following the analyses it is clear that the company should undertake the project regardless the way it is financed, since it is a positive net present value and will, therefore, create value for the......

Words: 4332 - Pages: 18

Premium Essay

Verizon Wireless

...Verizon Communications Inc. Financial Management Analysis Table of Contents Executive Summary 4 Mission Statement 5 Vision Statement 5 History 5 Business Summary 9 Financial 10 Employees 10 Products Offered 11 Wireless 11 Enterprise/Mid-Market Business 12 Key Enterprise Products and Services 12 Residential/ Small Business 13 Key Residential and Small Business Products and Services 13 Community Work 14 Fast Facts 15 Customers and Target Market 15 Financial Ratios Balance Sheet Balance Sheet Financial Analysis Income Statement Analysis Cash Flows Statement and Analysis WACC Calculation Financial Planning Forecast Forecast Analysis Forecasted Balance Sheet and Analysis Forecasted Income Statement and Analysis Conclusion [pic] Executive Summary Verizon Communications, Inc., with Headquarters in New York City; Operations Center in Basking Ridge, N.J. is a Dow 30 company and the most reliable wireless network with 106.3 million total connections. Verizon, a global leader in providing broadband and other wireless and wire line communications services to mass market, business, government and wholesale customers; operates nearly 143.7 million customer connections (wireless, wire line, broadband and TV) served every day. Verizon also provides converged communications, information and entertainment services over America’s most advanced......

Words: 5170 - Pages: 21

Free Essay

Strong Buy

...7,1 11,4 6,3 14,4 10,6 9,8 -48% EV/S(2011) 0,6 0,3 2,0 1,0 2,1 1,5 1,3 0,4 2,9 0,3 1,1 2,0 1,2 -72% EV/S(2012) EV/EBITDA(2011) EV/EBITDA(2012) 0,5 3,7 3,7 0,3 3,0 3,1 1,9 8,0 7,7 0,9 4,1 3,5 1,8 7,4 6,8 1,3 6,9 6,0 1,2 4,2 3,7 0,4 2,5 2,8 2,4 8,9 7,2 0,3 2,4 2,2 1,0 6,9 6,2 1,8 7,2 6,3 1,1 5,3 4,8 -69% -48% -41% Scenario analysis Beta WACC Optimistic scenario: 1 p.p. higher sales growth and EBIT margin Basic Pessimistic scenario: 1 p.p. slower sales growth and EBIT margin 1.2 12.1% 53.3 45.7 39.0 1.3 12.9% 49.7 42.7 36.5 1.4 13.7% 46.6 40.1 34.2 Note: the optimistic scenario is based on 1 percentage point higher sales growth and a 1 percentage point higher profit margin in all 10 years of the budget period – the opposite applies to the pessimistic scenario. Source: Jyske Bank 2 HP – STRONG BUY Equity Research • IT • 19 August 2011 • Jyske Markets Jyske Bank covers the following companies within IT Company Recommendation Analyst Dell STRONG BUY Robert Jakobsen Electronic Arts SELL Robert Jakobsen Ericsson REDUCE Robert Jakobsen Microsoft SELL Robert Jakobsen Nokia BUY Robert Jakobsen Oracle SELL Robert Jakobsen Samsung SELL Robert Jakobsen SAP SELL Robert Jakobsen 3 HP – STRONG BUY Equity Research • IT • 19 August 2011 • Jyske Markets Disclaimer & Disclosure Jyske Bank is supervised by the Danish Financial Supervisory Authority. The research report is based on information which Jyske Bank finds reliable, but Jyske Bank does not assume any......

Words: 2087 - Pages: 9

Premium Essay

Team 4 Microsoft Analysis

...Microsoft Corporation Future Business and Economic Prospects Analysis by Team 4 Group Members: Lewis Bullock Daniel Fuller Erica Jaume Tim Trenkle Rebekah Vandegrift Date of Submission: April 21, 2013 Table of Contents 1. Executive Summary 5 2. Company Introduction 6 3. Financial Analysis 7 3.1. Statement of Cash Flow Analysis 7 3.2. Liquidity Ratios 12 3.3. Asset Management Ratios 13 3.4. Debt Management Ratio 14 3.5. Profitability Ratios 15 3.6. Market Value Ratios 17 3.7. Du Pont Equation 18 3.8. Microsoft to Industry Analysis 18 4. Weighted Average Cost of Capital (WACC) 19 5. Future Cash Flows 22 Net Income before Extraordinaries 25 Net Income Growth 25 Depreciation, Depletion & Amortization 25 Depreciation and Depletion 25 Deferred Taxes & Investment Tax Credit 25 Deferred Taxes 25 Other Funds 25 Funds from Operations 25 Extraordinaries 25 Changes in Working Capital 25 Receivables 25 Accounts Payable 25 Other Assets/Liabilities 25 Net Operating Cash Flow 26 Net Operating Cash Flow Growth 26 Net Operating Cash Flow / Sales 26 2010 – 2012 Investing Activities 26 Capital Expenditures 26 Capital Expenditures (Fixed Assets) 26 Capital Expenditures (Other Assets) 26 Capital Expenditures Growth 26 Capital Expenditures / Sales 26 Net Assets from Acquisitions 26 Sale of Fixed Assets & Businesses 26 Purchase/Sale of Investments 26 Purchase of......

Words: 18731 - Pages: 75

Premium Essay


...dominates the online music industry, the battle for domination is not over. Although digital music sales are growing rapidly, the Recording Industry Association of America (RIAA) states that digital sales account for only 4% of all music sales. (Borland) Analysts at Forrester (Bartiromo) and Gartner (Bruno) validate this. Apple’s sales are between 66% and 75% of downloads and 80% of music players. (Bruno) Apple is part to a suit alleging monopolistic practices concerning their market share dominance of players and downloads. The other players in the download market are (the revised) Napster, Yahoo Music, Rhapsody, and illegitimate file-sharing services. Portable music players competing with the iPod include those made by Creative, Samsung, iRiver, and Sony. A major point of contention between these services and player manufacturers is the control of a variety of incompatible Digital Rights Management (DRM) schemes. The Future of Apple Personal Computers – A Shift in Strategy Apple has historically taken a far different path than the traditional Windows and Intel combination. Microsoft provides the Windows operating system to separate downstream hardware producers such as Dell. Apple vertically integrated both the operating system software and hardware completely under Apple. A consumer running Microsoft Windows can choose from a myriad of systems based on the Intel processor, while a consumer running Apple’s OS X must purchase Apple hardware. Apple is......

Words: 13532 - Pages: 55