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?

Solution:

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:
[pic]

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

Therefore:…...

Similar Documents

Free Essay

Samsung

...Samsung Initiatives Describe the company and the major initiatives they have planned for the next 5 years. The Samsung Group (Samsung) is a South Korean international conglomerate that makes all types of electronic products under the Samsung brand. Samsung is said to make exports that consist of fifth of all exports made by Korean companies, and its revenues alone would make Samsung the world’s 35th largest economy. Americans know Samsung for producing products like television, washer and dryer, smart phone, camcorder, printer, and DVD among many Samsung products. Samsung like other major companies has what is called Green Initiatives. Samsung aims to become one of the most eco-friendly companies in the world by year 2013. To reach such lofty goal, Samsung wants to “reduce greenhouse emissions, offer more eco-friendly products, build eco-management partnerships around the world, and invest in eco-friendly R&D design facilities.” (“Samsung in $4.2 bln ‘green’ initiative”, 2009) More specifically, Samsung says it will spend $4.3 billion to go green by cutting air pollutant emissions by 50% by 2013 from 2008 levels and promised to develop energy-efficient products that use less operating and standby power to operate. In addition, Samsung wants to boost making its products using recyclable and eco-friendly materials. (Samsung to go Green, 2011) By taking such drastic measures to improve its image as eco-friendly, Samsung is following the......

Words: 1822 - Pages: 8

Premium Essay

Wacc

...elsewhere The cost of external equity capital (new stock issues) exceeds the cost of internal capital by the amount of issuance costs WACC and Its Importance Definitions The weighted average (by proportion of cost in the capital structure) of the after-tax cost of debt, the after-tax cost of preferred stock, and the cost of common equity All capital sources included Common stock Preferred stock Bonds Long-term debt Weighting of WACC components can be done at book value or market value Investors likely to prefer market value for equity because that’s closer to what they paid Sometimes use book value for weighting WACC components because Market value changes daily and the calculation is long Market value only readily available for publicly-held firms Especially for debt, market value may be unavailable Determines the rate of return that the firm must earn on its new investments to maximize its value WACC is appropriate for determining the return required on projects of average risk WACC is the discount rate used when computing NPV of a project of average risk WACC is the hurdle rate used in conjunction with the internal rate of return approach to project evaluation (for a project of average risk) WACC increases as beta and return on equity increase An increase in WACC notes a decrease in valuation and higher risk Since WACC is usually the benchmark for FUTURE projects, the MARGINAL cost of equity and/or debt should be considered Conclusion * *......

Words: 1035 - Pages: 5

Premium Essay

Wacc

...How to Calculate the WACC From a Balance Sheet | eHow.com Page 1 of 2 Print Article Discover the expert in you. How to Calculate the WACC From a Balance Sheet By Morgan Adams, eHow Contributor Weighted average cost of capital (WACC) is a calculation of a company's cost of capital, or the minimum that a company must earn to satisfy all debts and support all assets. The calculation includes the company's debt and equity ratios, as well as all long-term debt. Companies usually do an internal WACC calculation to assess overall company health. The larger and more complex a company is, the harder it is to determine WACC. Unfortunately, only some of the information needed to calculate WACC can be found on a balance sheet. Difficulty:Moderate Instructions Calculating WACC 1 Gather the required information from the balance sheet. Finding the information is the hardest step. Write out the full WACC equation and list the variables separately. It is a good idea to make a list of all your variables before rewriting the equation. WACC = [(E/V) * Re] + [(D/V) * Rd * (1-Tc)] Re= cost of equity (expected rate of return on equity) Rd = cost of debt (expected rate of return on debt) E = market value of company equity D = market value of company debt V = total capital invested, which equals E + D E/V = percentage of financing that is equity D/V = percentage of financing that is debt Tc = corporate tax rate Start calculating the variables. Start with cost of equity and......

Words: 621 - Pages: 3

Premium Essay

Wacc

...CALCULATION of WACC for Quarter 2 (Based on the “Summary Data” from Sample Quarter 1) What is the market value of the capital raised by debt? (for debt, book value approx = market value) Short-term Loans Maturing $ 0 Intermediate Term Debt Maturing $1,850,000 Current Liabilities Bond Maturing $1,200,000 Intermediate Loans 2 year $ 937,500 3 year $ 0 Long Term Liabilities Bonds $1,200,000 Total Capital Raised by Debt $5,187,500 What is the market value of the equity? Multiply stock price ($37.49) times number of common shares (1,000,000) = $37,490,000 What is the market value of the debt + equity? $5,187,500 + 37,490,000= $42,677,500. What would be the annual after-tax cost for new long-term bonds? The cost of long term debt (Bonds) for quarter 2 will be 1.980% per quarter (this is found under Information for Future Quarters) which is 7.92% per year The after-tax cost is 7.92% x (1-0.4) = 4.75%/Yr What would be the after-tax cost of new short term loans? 1.616% x 4 = 6.46% x (1-.4) =3.88% / year What would be the after-tax cost to get more 2 and 3 year debt? (To keep things simple, just take an average of the cost of new 2 and 3 year debt, then reduce the cost by the tax shield): [1.698% + 1.784%] / 2 = 1.74% per quarter x 4 =6.96% per year x (1-.4) = 4.18% / year. (To be most correct you should take a weighted average, but a simple average is ok for our purposes) What is the cost of......

Words: 504 - Pages: 3

Premium Essay

Wacc

... ESTIMATING NPV The VP Operations used the discounted cash flow (DCF) model with NESA’s WACC assumed to be the same as those of our company’s at 14%. However, it fails to address the increased risk of a South African mining operations and the fact that this project is for the extraction of iron, not gold as is customary of New Earth Mining. The accounting officer also used a DCF model using a WACC of 24%, including a 10% added premium. This approach is more accurate than the previous one as the modified WACC incorporates elements of risk and is based on the discount rates used by similar companies in iron ore development. However, this assumption fails to consider the unique capital structure of NESA, which would change underlying assumptions regarding WACC, including the D/E ratio and the cost of debt ( ). For the external consulting firm, DCF is used with the difference that NESA is recognized as an independent subsidiary who bears no real similarities to the operations of New Earth Mining. As such, the WACC will be based on the unique capital structure of NESA (Appendix 2). NESA will have $160M of debt and $40M of equity. The cost of equity estimate at 24% is reasonable due to the increased risk and substantial leverage of the project. The of 8.88% can be estimated by dividing the weighted average of the interest rates on the debt. With this information, we calculated the WACC of 9.48%. This number is smaller than previous approaches, but it does not come as a......

Words: 6361 - Pages: 26

Premium Essay

Wacc

...Book Value VS Market value Weights You should always use the market value weights to calculate WACC. In practice, firms do use the book value weights. Generally, there will be difference between the book value and market value weights, and therefore, WACC will be different. WACC, calculate using the book value weights, will be understand if the market value of the share is higher than the book value and vice versa. Why do managers prefer the book value weights for calculating WACC? Beside the simplicity of the use, managers claim following advantages for the book value weights: Firms in practice set their target capital structure in terms of book values. The book value information can be easily derived from the published sources. The book value debt equity ratios are analyzed by the investors to evaluate the risk of the firms practice. The use of the book value weights can be seriously questioned on theoretical grounds. The component costs are opportunity rates and are determined in the capital markets. Te weights should also be market determined. The book value weights are based on arbitrary accounting policies that are used to calculate retained earnings and value of assets. Thus they are not reflecting economic values. It is very difficult to justify the use of the book value weights in theory. Market value weights are theoretically superior to book value weights. They reflect economic values and are not influenced by accounting policies. They are also...

Words: 299 - Pages: 2

Premium Essay

Samsung

...| Samsung Electronics | | | | James BerryStrategic Management 4700 7/14/14 | | Samsung Electronics | | | | James BerryStrategic Management 4700 7/14/14 | SAMSUNG ELECTRONICS I. General Environment A. Economic Environment In 2012 net sales were $201,104 billion with a gross profit of $74,452 billion. The economy has been declining over the years. Samsung should reduce its expenses every year to keep being profitable. Samsung need to supply it components to less competitors. B. Demographic Environment Samsung Electronic has increased its employees because of the new production plants in China. Samsung need to look into reducing its manufacturing cost because the economy is not getting any better. China is known for cheaper labor. Samsung need to find a way to decrease employees in the manufacture or machinery cost. C. Social and Cultural Environment Samsung Electronic is well known worldwide. Samsung products are made for all ages to use. Samsung need to make sure that its products are attractive to all generations. Many of the older generation are happy with the older products. Older generation find the newer phones hard to use. Samsung need to make its newer product more user friendly for all ages. D. Political and Legal Environment Samsung need to work with big competitors to help them go through fewer layers of bureaucracy, taxes and the exchange rates. Samsung need to make sure its Patents are registered. Apple suing Samsung is......

Words: 1287 - Pages: 6

Premium Essay

Samsung

...company headquartered in Samsung Town, Seoul. It comprises numerous subsidiaries and affiliated businesses, most of them united under the Samsung brand, and is the largest South Korean chaebol . Samsung was founded by Lee Byung-chul in 1938 as a trading company. Over the next three decades, the group diversified into areas including food processing, textiles, insurance, securities and retail. Samsung entered the electronics industry in the late 1960s and the construction and shipbuilding industries in the mid-1970s; these areas would drive its subsequent growth. Following Lee's death in 1987, Samsung was separated into four business groups – Samsung Group, Shinsegae Group, CJ Group and Hansol Group. Since 1990s, Samsung has increasingly globalized its activities, and electronics, particularly mobile phones and semiconductors, have become its most important source of income. Notable Samsung industrial subsidiaries include Samsung Electronics, Samsung Heavy Industries, and Samsung Engineering and Samsung C&T . Other notable subsidiaries include Samsung Life Insurance, Samsung Everland, Samsung Techwin and Cheil Worldwide . Samsung has a powerful influence on South Korea's economic development, politics, media and culture, and has been a major driving force behind the "Miracle on the Han River". Its affiliate companies produce around a fifth of South Korea's total exports. Samsung's revenue was equal to 17% of South Korea's $1,082 billion GDP. In 2013, Samsung began......

Words: 2549 - Pages: 11

Free Essay

Samsung

...SAMSUNG ELECTRONICS 1) What is the case about? By investing in the DRAM production in the 80´s, the Samsung Company managed to turn Samsung Electronics group into its main source of revenue. The company developed a very specific strategy: * Investment in production process in order to increase productivity : the main goal being to produce more quickly with less mistakes * Leading in frontier product : always be the leader in technology * Quality control : always focus on the quality of the products * Human resources : stimulating environment by a meritocratic system based on incentive programs In 2005, the arrival of firms companies in the memory chip market is threatening Samsung´s leadership. More specifically, the global memory industry is a sector with a little number of powerful suppliers and various price-conscious customers. Like Samsung in the 80´s, new Chinese companies are creating a fierce competition, willing to sacrifice profits in order to get market share. Those companies got industry experience by creating leadership and managed to build high value facilities by raising international financing. In spite of the American and Taiwanese´s blockade, the government created incentive for other foreign countries by creating an attractive environment. Samsung decided to create partnerships with Chinese companies but this implies two main risks: * The fact that intellectual propriety is not being well-protected * The fact that by moving......

Words: 1846 - Pages: 8

Premium Essay

Wacc

...debts (bonds) $5,000,000 Total liabilities + equity = $10,000,000 1. Calculate the firm's WACC = 50% (4%)(1-40%) + 20%(12%) + 30%(6%) = .50(.04)(1-.40) + .20(.12) + .30(.06) = 0.012 + .042 = .054 or 5.4 % 2. If, as the firm's CFO, you wished to lower the WACC, make up a set of new dollar figures using different amounts of common stock, preferred stock, and long-term debt that would lower the WACC. Show the calculations to demonstrate that the new capital structure has a lower WACC than the original structure. Capital | Debt 60% | Equity 40% | Bonds | 4% | C. Stock (10) | 12% | tax | 40% | P. Stock (30) | 6% | Common stock $1,000,000 Preferred stock $3,000,000 Long-term debts (bonds) $6,000,000 Total liabilities + equity = $10,000,000 = 60%(4%)(1-40%) + 10%(12%) + 30%(6%) = .60(.04)(1-.40) + .10(.12) + .30(.06) = 0.0144 + .03 = .0444 or 4.44 % 3. Explain why you may want to lower the firm's WACC. By increasing the firm’s dept and contribution by the preferred stock holders, the WACC has decreased. A CFO may want to lower a firm’s WACC as an expressed desire to improve ROE. This can be done by the approval of more projects that were previously denied because the WACC was too high. Also, the lower the WACC the value of the firm increases. This also increases the stock value per share.......

Words: 320 - Pages: 2

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 ratio.vi 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

Wacc

...5%) = 14.33% Cost of Capital = Cost of Equity (Risk Free Rate) + YTM (1- Tax Rate)(Debt Portion) = 14.33% (0.8) + 10% (1-0.4) (0.2) = 12.66%  Therefore WACC = 12.66%. This value can be used to discount any project ii. The firm is proposing borrowing an additional RM200 million in debt and repurchasing stock. If it does so its rating will decline to A, with a market interest rate (yield to maturity) of 12%. What will the weighted average cost of capital be if they make this move? (3 marks) New Market Value of Equity = RM800 Million – RM200 Million = RM600 Million If the firm borrows RM 200 million repurchase stock, Equity will drop to RM 600 million New Debt/Equity Ratio = Debt Value / Equity Value = 400/600 = 0.67 Unlevered Beta = AVG Beta / (1+ Equity Portion * Old Debt Equity Ratio) = 1.15 / (1 + 0.6*0.25) = 1.00 New Beta = Unlevered Beta (1+Equity Portion * New Debt Equity Ratio) =1.00 (1+0.6*0.67) = 1.40 New Cost of Equity = Risk Free Rate + New Beta (Market Risk Premium Rate) = 8% + 1.40 (5.5%) = 15.70% New Cost of Capital = Cost of Equity (Risk Free Rate) + YTM (1- Tax Rate)(Debt Portion) = 15.70% (0.6) + (44/400) (1-0.4) (0.4) = 12.06 % Therefore WACC = 12.06% iii. Why do you think the company’s rating will decline with the move of stock repurchasing as mentioned in question 2(b) above? (3......

Words: 822 - Pages: 4

Premium Essay

Wacc

..."equity risk premium", and is equivalent to the risk premium of the market as a whole times a multiplier--called "beta"--that measures how risky a specific security is relative to the total market. Thus, the cost of equity capital = Risk-Free Rate + (Beta times Market Risk Premium). 2. Capital structure. Next, we calculate the proportion that debt and equity capital contribute to the entire enterprise, using the market values of total debt and equity to reflect the investments on which those investors expect to earn a minimum return. 3. Weighting the components. Finally, we weight the cost of each kind of capital by the proportion that each contributes to the entire capital structure. This gives us the Weighted Average Cost of Capital (WACC), the average cost of each dollar of cash employed in the business.  ...

Words: 398 - Pages: 2

Premium Essay

Wacc

... Step 3: Calculate the PV of the expected dividends: PVDiv = $2.40/(1.123) + $2.88/(1.123)2 = $2.14 + $2.28 = $4.42. Step 4: Calculate : = D3/(rs – g) = $3.08/(0.123 – 0.07) = $58.11. Step 5: Calculate the PV of : PV = $58.11/(1.123)2 = $46.08. Step 6: Sum the PVs to obtain the stock’s price: = $4.42 + $46.08 = $50.50. Alternatively, using a financial calculator, input the following: CF0 = 0, CF1 = 2.40, and CF2 = 60.99 (2.88 + 58.11) and then enter I/YR = 12.3 to solve for NPV = $50.50. Question 1. Rollins Corporation (RC) is estimating its weighted average cost of capital. (WACC). Its target capital structure is 20% debt, 20% preferred stock and 60% common equity. Its outstanding bonds have a 12% coupon rate, paid semiannually, a current maturity of 20 years, and sell in the marketplace for $1,000. RC could sell at par, $100 preferred stock that would pay a 12% annual dividend, and flotation costs of 5% would be incurred. RC’s beta is 1.2, the risk-free rate is 10% and the market risk premium is 5%. RC is a constant-growth firm that just paid an annual dividend of $2.00; its common stock currently sells for $27 per share, and has a growth rate of 8%. RC’s policy is to use a risk premium of 4% when using the bond-yield –plus premium method to find the cost of equity. RC’s marginal tax rate is 40%. PLEASE SHOW......

Words: 464 - Pages: 2

Free Essay

Wacc

...According to our text the r above the little e is the required return for equity, and the r above the d is the required return for debt. L is the market value proportion of debt financing and T is the marginal corporate tax rate on income for the proposed project. In word format the equation states that WACC is the equity of the firm divided by the debt plus equity times the required return of equity plus the debt divided by the debt plus equity times one minus the marginal corporate tax rate on the project times the required return for debt. This should equal one minus the market value proportion of debt financing times the required return for equity plus the market value proportion of debt financing times one minus the marginal tax rate times the required return for debt. The WACC is expressed as an after-corporate-tax- return because investors are paid after the corporate taxes are. Furthermore, in regard to equity is also an after corporate tax return (Emery, Finnerty & Stowe, 2007). To use the WACC one must understand the purpose is twofold. First as a measure to ensure that the financial obligation of the company is being held to a certain set of standards. The end goal of the WACC is to generate capital for those who hold stake within the company. When these numbers are not reflected are there are measured losses this is how the company can see that changes need to be made to shift in a profitable direction....

Words: 285 - Pages: 2