8. cost of capital

Upload: gaurav-agarwal

Post on 07-Apr-2018

218 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/3/2019 8. Cost of Capital

    1/46

    Financial Management I

    8. Cost of Capital

    Dr. Suresh

    [email protected]

    Phone: 40434399, 25783850

  • 8/3/2019 8. Cost of Capital

    2/46

    Course Content - Syllabus

    *Book reference

    Sr Title ICMR Ch. PC Ch. IMP Ch.

    1 Introduction to Financial Management 1* 1 12 Overview of Financial Markets 2* 2 -3 Sources of Long-Term Finance 10* 17 20, 214 Raising Long-term Finance - 18* 20, 21, 235 Introduction to Risk and Return 4* 8, 9 4, 56 Time Value of Money 3* 6 27 Valuation of Securities 5* 7 38 Cost of Capital 11* 14 99 Basics of Capital Expenditure

    Decisions 18* 11 810 Analysis of Project Cash Flows - 12* 10, 11

    2 / 46

  • 8/3/2019 8. Cost of Capital

    3/46

    3 / 46

    Cost of Capital

    Reference Books

    1. Financial Management, ICMR Book, Chapter 11

    2. Financial Management, Prasanna Chandra, 7th

    Edition,

    Chapter 14

    3. Financial Management, I. M. Pandey, 9th Edition,

    Chapter 9

  • 8/3/2019 8. Cost of Capital

    4/46

    4 / 46

    SyllabusCost of Capital

    1. Concept and Importance

    2. Cost of Debenture

    3. Term Loans

    4. Equity Capital and Retained Earnings

    5. Calculation of Weighted Average Cost of Capital

    6. Weighted Marginal Cost of Capital Schedule

  • 8/3/2019 8. Cost of Capital

    5/46

    5 / 46

    1. Concept and Importance

    Major components of capital are equity, preference anddebt. Let us find out the costs of these various types of

    finances. Capital has a cost. Various sources of capital

    has varied costs and implications.

    Companys cost of capital is weighted average cost of

    various sources of finance that a company uses e. g.

    equity, preference, debentures, term loans, retained

    earnings etc.

    Cost of capital is used for evaluating projects, determining

    capital structure etc.

  • 8/3/2019 8. Cost of Capital

    6/46

    6 / 46

    1. Concept and Importance

    Suppose a company uses equity, preference and debt inproportions of 50, 10 and 40. If the cost of these

    components is 16%, 12% and 8% resp.

    Then weighted average cost of capital (WACC) will be

    = Proportion of equity x cost of equity +

    proportion of preference x cost of preference +proportion of debt x cost of debt

    = 0.5 x 16 + 0.10 x 12 + 0.40 x 8

    = 12.4%

  • 8/3/2019 8. Cost of Capital

    7/46

    7 / 46

    2. Cost of Debenture

    Cost of debenture is defined as the discount rate which

    equates the net proceeds from issue of debentures to the

    expected cash outflows in the form of interest and

    principle repayments, i. e.

    (1)

    Where, kd = post-tax cost of debenture capital

    I =annual interest payment per debenture capitalt = corporate tax rate

    F = redemption price per debenture

    P = net amount realized per debenturen = maturit eriod

    nd

    n

    1tt

    d )k(1

    F

    )k(1

    t)-I(1P

  • 8/3/2019 8. Cost of Capital

    8/46

    8 / 46

    2. Cost of Debenture

    Interest payment I is multiplied by factor (1-t) because

    interest on debt is a tax-deductible expense and only post

    tax costs are considered.

    Same formula can be used for different types of debt

    instruments such as bank loans and commercial paper.

    Computation of kd requires a trial-and-error method.

  • 8/3/2019 8. Cost of Capital

    9/46

    9 / 46

    2. Cost of Debenture

    Example: A company issued a debenture of Rs. 100 face

    value, 14% interest rate p.a. The debenture is

    redeemable at a premium of 5% after 10 years.

    Company realizes Rs. 97 per debenture and the

    corporate tax rate is 50%. Calculate the cost of thisdebenture to the company.

    Solution

    nd

    n

    1tt

    d )k(1

    F

    )k(1

    t)-I(1P

    10d

    10

    1tt

    d )k(1

    5100

    )k(1

    0.5)-14(197

    10d

    10

    1tt

    d )k(1

    105

    )k(1

    797

    (kd,10)(kd,10) PVIFx105PVIFAx797

  • 8/3/2019 8. Cost of Capital

    10/46

    10 / 46

    2. Cost of Debenture

    To find out the value of kd

    in the above equation, several

    values of kd will have to be tried out in order to reach the

    input value. Therefore to start, consider a discount rate

    of 8% for kd. The expression becomes

    Rs. 7 x PVIFA(8%,10yrs)+ Rs.105 x PVIF(8%,10yrs)

    = Rs. 7 x 6.71 + Rs. 105 x 0.463

    = Rs. 95.585

    Since the above value is less than Rs. 97 realized price, we

    have to try with a less discounting rate kd

    . So let kd

    =

    7% then

  • 8/3/2019 8. Cost of Capital

    11/4611 / 46

    2. Cost of Debenture

    Rs. 7 x PVIFA(7%,10yrs)

    + Rs.105 x PVIF(7%,10yrs)

    = Rs. 7 x 7.024 + Rs. 105 x 0.508

    = Rs. 102.508

    From above, it is clear that kd lies between 7% and 8%.

    We have to use linear interpolation between 7% and 8%.

    = 7 + 0.796 = 7.796

    Yield to maturity is 7.796%

    95.585-102.50897-102.508x)7(87kd

  • 8/3/2019 8. Cost of Capital

    12/4612 / 46

    2. Cost of Debenture

    By computer Excel

    In Excel, put all values of cash flows including initial

    outflow with minus sign in a row or column e. g.-95 7 7 7 7 7 7 7 7 7 112

    Then use the formula

    =irr(values)

    e. g.

    =irr(a1:k1)

    You get the answer as 7.791%

    (kd,10)(kd,10) PVIFx105PVIFAx797

  • 8/3/2019 8. Cost of Capital

    13/4613 / 46

    3. Term Loans

    Cost of term loans will be simply equal to the interest ratemultiplied by (1 - tax rate). The interest is multiplied by

    (1tax rate) as interest on term loans is also tax

    deductible.

    Where, kt = post-tax cost of term loansI = interest rate

    t = corporate tax rate

    t)(1Ikt

    2 C f P f C i l

  • 8/3/2019 8. Cost of Capital

    14/4614 / 46

    2. Cost of Preference Capital

    Preference capital carries a fixed rate of dividend and isredeemable on maturity period. Preference stock is

    much like a bond with fixed commitments, however

    preference dividend is not a tax-deductible expense andhence does not produce any tax savings.

    Cost of redeemable preference share is defined as that

    discount rate which equates the proceeds from

    preference capital issue to the payments associated with

    the same i.e. dividend payment and principle payments,

    i. e.

    2 C f P f C i l

  • 8/3/2019 8. Cost of Capital

    15/4615 / 46

    2. Cost of Preference Capital

    (1)

    Where, kp = cost of preference capital

    D = preference dividend per share payable

    annually

    F = redemption price

    P = net amount realized per share

    n = maturity period

    np

    n

    1tt

    p )k(1

    F

    )k(1

    DP

    2 C f P f C i l

  • 8/3/2019 8. Cost of Capital

    16/4616 / 46

    2. Cost of Preference Capital

    Example: A company has issued preference shares with

    face value Rs. 100 and carrying a dividend rate of 14%

    p.a. The preference shares are redeemable after 12 years

    at par. If the net amount realized per share is Rs. 95,

    calculate the cost of preference capital.

    Solution:

    np

    n

    1tt

    p )k(1

    F

    )k(1

    DP

    12p

    12

    1tt

    p )k(1

    100

    )k(1

    1495

    (kp,12)(kp,12) PVIFx100PVIFAx1495

    2 C t f P f C it l

  • 8/3/2019 8. Cost of Capital

    17/4617 / 46

    2. Cost of Preference Capital

    To find out the value of kd

    in the above equation, several

    values of kd will have to be tried out in order to reach the

    input value. Therefore to start, consider a discount rate

    of 15% for kd. The expression becomes

    Rs. 14 x PVIFA(15%,12yrs)+ Rs.100 x PVIF(15%,12yrs)

    = Rs. 14 x 5.421 + Rs. 100 x 0.187

    = Rs. 94.594

    Since the above value is less than Rs. 95 realized price, we

    have to try with a less discounting rate kd

    . So let kd

    =

    14% then

    2 C t f P f C it l

  • 8/3/2019 8. Cost of Capital

    18/4618 / 46

    2. Cost of Preference Capital

    Rs. 14 x PVIFA(14%,12yrs)+ Rs.100 x PVIF(14%,12yrs)

    = Rs. 14 x 5.66 + Rs. 100 x 0.208

    = Rs. 100.04

    From above, it is clear that kd lies between 14% and 15%.

    We have to use linear interpolation between 14% and

    15%.

    = 14 + 0.93 = 14.93

    Yield to maturity is 14.93 %

    94.594-100.04

    95-100.04x14)-(1514kd

    4 E it C it l d R t i d E i

  • 8/3/2019 8. Cost of Capital

    19/4619 / 46

    4. Equity Capital and Retained Earnings

    Cost of equity Capital

    Rate of return required by the equity share holders i.e.

    cost of equity is difficult to estimate. Because there is no

    definite commitment from the firm to pay dividends, nor

    specified by any legal contract, unlike in the case ofdebenture holders.

    However we come up with reasonably good estimates of

    the cost of equity by employing some basic principles.Several approaches are used for estimating cost of equity

    such as dividend forecast approach, capital asset pricing

    model, realized yield approach, earnings-price ratio

    approach and bond yield plus risk premium approach.

    4 E it C it l d R t i d E i

  • 8/3/2019 8. Cost of Capital

    20/4620 / 46

    4. Equity Capital and Retained Earnings

    Dividend forecast approach

    According to this approach, the present value or intrinsic

    value of an equity stock is equal to the sum of present

    values of dividends associated with it, i.e.

    (2)

    Where, Pe = price per equity shareDt = expected dividend per share at the end of

    year one

    ke = rate of return required by the equity

    shareholders or the cost of equity capital

    1tt

    e

    te

    )k(1

    DP

    4 E it C it l d R t i d E i

  • 8/3/2019 8. Cost of Capital

    21/4621 / 46

    4. Equity Capital and Retained Earnings

    In practice, the model suggested in equation (2) cannot beused in its present form because it is not possible to

    forecast the dividend stream completely over the life of

    the company. Therefore the growth in dividends can be

    categorized as nil growth or constant growth or super

    normal growth. Equation (2) can be modified

    accordingly. For instance, assuming a constant growth

    rate (g) in dividends, equation (2) can be simplified as

    (3)

    This model is called Gordons model.

    gk

    DP

    e

    1e

    4 E it C it l d R t i d E i

  • 8/3/2019 8. Cost of Capital

    22/4622 / 46

    4. Equity Capital and Retained Earnings

    If the current market price of share is given as Pe, valuesof D1 and g are known, then the equation (3) can be

    written as

    (4)

    Example: Share price of a company is Rs. 125. The

    dividend expected a year hence is Rs. 12 and the

    dividends are expected to grow at a constant rate of 8%

    per annum. Calculate the cost of equity capital of the

    company

    Solution: 17.6%or0.1760.08125

    12kgP

    Dk e

    e

    1

    e

    gP

    D

    k e

    1e

    4 E it C it l d R t i d E i

  • 8/3/2019 8. Cost of Capital

    23/4623 / 46

    4. Equity Capital and Retained Earnings

    Realized Yield ApproachAccording to this approach, past returns on a stock are

    taken as proxy for returns in the future by the investors.

    Realized return over n year period is calculated as

    Where Wt = wealth ratio, calculated as

    Dt = dividend per share for year t payable at the

    end of year

    Pt = price per share at the end of year t

    n....32,1,tand

    P

    PD

    1-t

    tt

    gP

    Dk

    e

    1e

    4 E it C it l d R t i d E i

  • 8/3/2019 8. Cost of Capital

    24/4624 / 46

    4. Equity Capital and Retained Earnings

    Example: Calculate the cost of equity by Realized YieldApproach for the data given below. Price per share at

    the beginning of the year 1 is Rs. 10.

    Solution: Wealth ratios are

    Realized yield = (1.35 x 1.08 x 1.23)1/3 -1

    = 0.2149 or 21.49%

    Year 1 2 3

    DPS (dividend per share) Rs. 1.5 2 1.5

    Price per share at the end of the year 12 11 12

    Year 1 2 3

    Wealth ratio 1.35 1.08 1.23

    4 Eq it Capital and Retained Earnings

  • 8/3/2019 8. Cost of Capital

    25/4625 / 46

    4. Equity Capital and Retained Earnings

    Capital Asset Pricing Model (CAPM) ApproachThis is a popular approach for estimating the cost of

    equity. According to this approach, the cost of equity is

    calculated as

    Where ki = rate of return required on equity or the cost

    of equity

    Rf= risk free rate of return

    i = beta of security i

    Rm = rate of return on market portfolio

    )R(RRk fmifi

    4 Equity Capital and Retained Earnings

  • 8/3/2019 8. Cost of Capital

    26/4626 / 46

    4. Equity Capital and Retained Earnings

    Example: Consider a risk free rate of return as 6%, rate ofreturn on market portfolio as 12% and value of beta for

    a stock as 1.2. Calculate the cost of equity.

    Solution

    According to CAPM approach, the cost of equity is

    ki = 6 + 1.2 (126)

    = 6 + 7.2

    = 13.2 %

    )R(RRk fmifi

    4 Equity Capital and Retained Earnings

  • 8/3/2019 8. Cost of Capital

    27/4627 / 46

    4. Equity Capital and Retained Earnings

    Bond Yield Plus Risk Premium Approach

    According to this approach, return required by the

    investors is based on risk profile of a company. Risk

    profile is adequately reflected in the return earned by the

    bondholders or debt. Since the risk borne by the equity

    investors is higher than the bondholders or debt, the

    return expected by equity holders is also higher. Hence

    this return is calculated as

    Cost of equity = Yield on long term bonds of thecompany + Risk premium

    Risk premium based on operating and financial risks of

    the company and it is a subjective figure normally rangesbetween 2% and 6%.

    4 Equity Capital and Retained Earnings

  • 8/3/2019 8. Cost of Capital

    28/4628 / 46

    4. Equity Capital and Retained Earnings

    Earnings Price Ratio ApproachAccording to this approach, cost of equity is equal to

    Where E1 = expected EPS for the next year

    P0 = current market price per share

    E1 can be estimated by multiplying current EPS by

    (1+ growth rate)

    0

    1

    P

    E

    4 Cost of Retained Earnings and Cost of

  • 8/3/2019 8. Cost of Capital

    29/4629 / 46

    4. Cost of Retained Earnings and Cost ofExternal Equity

    Cost of Retained EarningsEarnings of a firm can be reinvested or paid as dividends

    to shareholders. If the firm retains part of its earnings

    for future growth of the firm, the shareholder will

    demand compensation from the firm for using that

    money. As a result, the cost of retained earnings

    represents a shareholders expected returns from the

    firms common stock. Thus the firms cost of retainedearnings is equal to the cost of equity capital i.e.

    Cost of retained earnings is always less than the cost of new

    issue of common stock due to absence of floatin costs.

    er kk

    4 Cost of Retained Earnings and Cost of

  • 8/3/2019 8. Cost of Capital

    30/4630 / 46

    4. Cost of Retained Earnings and Cost ofExternal Equity

    Cost of External EquityCost of external equity includes certain floatation costs

    involved in the process of raising equity from the

    market. It is the rate of return required by the equity

    holders or the cost of equity on the net funds raised.With the dividend capitalization model, following

    formula is used for calculating the cost of external equity.

    Method 1

    Where ke = cost of external equity

    f = floatation costs as a % of current market price

    g = constant growth rate applicable to dividends

    D1

    = dividend expected at the end of year1

    P = current market rice er share

    g

    f)(1P

    Dk

    0

    1e

    '

    4 Cost of Retained Earnings and Cost of

  • 8/3/2019 8. Cost of Capital

    31/46

    31 / 46

    4. Cost of Retained Earnings and Cost ofExternal Equity

    Cost of External Equity

    For all other approaches, there is no particular method

    for accounting for the floatation costs. Following formula

    can be used as an approximation in such cases

    Where ke = cost of external equity

    ke = rate of return required by the equity holders

    f = floatation costs as a % of current market price

    f)(1

    kk

    ee

    '

    5 Calculation of Weighted Average Cost of

  • 8/3/2019 8. Cost of Capital

    32/46

    32 / 46

    5. Calculation of Weighted Average Cost ofCapital

    Weighted Average Cost of Capital (WACC) is calculatedby multiplying the specific cost of each source of

    financing by its proportion in the capital structure and

    adding these weighted values. WACC is calculated for

    various components of capital such as equity, preference,debentures, term loans, retained earnings etc. depending

    on their proportions and their cost of capital values.

    Where We, Wp, Wd, Wt and Wr are the weights or the

    proportions of equity, preference, debentures,

    term loan and retained earnings resp.

    ke, k , kd, kt and kr are the corresponding costs

    rrttddppee kWkWkWkWkWWACC

    5 Calculation of Weighted Average Cost of

  • 8/3/2019 8. Cost of Capital

    33/46

    33 / 46

    5. Calculation of Weighted Average Cost ofCapital

    Example: A company has a following capital structure

    Market price per equity share is Rs. 25. Next expected dividend

    per share is Rs. 2 and DPS is expected to grow at a constant

    rate of 8%. Preference shares are redeemable after 7 years at

    par and are currently quoted at Rs. 75 per share. Debentures

    are redeemable after 6 years at par and their current market

    price is Rs. 90 per share. Tax rate is 50%. Calculate WACC.

    Capital Rs. In lakhs

    Equity capital (10 lakh shares at par value) 100

    12% Preference capital (10,000 shares at par value) 10

    Retained earnings 120

    14% Non-convertible Debentures (70,000 debentures at par) 70

    14% term loan from SFC 100

    Total 400

    5 Calculation of Weighted Average Cost of

  • 8/3/2019 8. Cost of Capital

    34/46

    34 / 46

    5. Calculation of Weighted Average Cost ofCapital

    SolutionWe will adopt a three step procedure to solve this

    problem

    Step 1: Determine the costs of various sources of finance.

    We shall define symbols ke, kr, kp, kd and kt to denote the

    costs of equity, retained earnings, preference capital,

    debentures and term loans resp.

    Cost of equity

    Cost of retained earnings

    gPDk

    0

    1e

    16%or0.160.0825

    2

    16%or0.16kk er

    5 Calculation of Weighted Average Cost of

  • 8/3/2019 8. Cost of Capital

    35/46

    35 / 46

    5. Calculation of Weighted Average Cost ofCapital

    To find out the value of kp

    By trial-and-error method, start kp = 19%, the

    expression becomes

    Rs. 12 x PVIFA(19%,7yrs)+ Rs.100 x PVIF(19%,7yrs)

    = Rs. 12 x 3.706 + Rs. 100 x 0.296 = Rs. 74.072

    Next, try k = 18%, then

    np

    n

    1tt

    p )k(1

    F

    )k(1

    DP

    7p

    7

    1ttp )k(1

    100

    )k(1

    12

    75

    (kp,7)(kp,7) PVIFx100PVIFAx1275

    5 Calculation of Weighted Average Cost of

  • 8/3/2019 8. Cost of Capital

    36/46

    36 / 46

    5. Calculation of Weighted Average Cost ofCapital

    Rs. 12 x PVIFA(18%,7yrs)+ Rs.100 x PVIF(18%,7yrs)

    = Rs. 12 x 3.812 + Rs. 100 x 0.314 = Rs. 77.144

    kp lies between 19% and 18%.

    By linear interpolation between 19% and 18%.

    = 18 + 0.70 = 18.70 %

    74.072-77.144

    75-77.144x)18(1918kp

    5 Calculation of Weighted Average Cost of

  • 8/3/2019 8. Cost of Capital

    37/46

    37 / 46

    5. Calculation of Weighted Average Cost ofCapital

    To find out the value of kd

    By trial-and-error method, start kp = 10%, the

    expression becomes

    Rs. 7 x PVIFA(10%,6yrs)+ Rs.100 x PVIF(10%,6yrs)

    = Rs. 7 x 4.355 + Rs. 100 x 0.564 = Rs. 86.885

    Next, try k = 9%, then

    nd

    n

    1tt

    d )k(1

    F

    )k(1

    t)-I(1P

    6d

    6

    1tt

    d )k(1

    100

    )k(1

    0.5)-14(1

    90

    (kd,6)(kd,6) PVIFx100PVIFAx790

    5 Calculation of Weighted Average Cost of

  • 8/3/2019 8. Cost of Capital

    38/46

    38 / 46

    5. Calculation of Weighted Average Cost ofCapital

    Rs. 7 x PVIFA(9%,6yrs)+ Rs.100 x PVIF(9%,6yrs)

    = Rs. 7 x 4.486 + Rs. 100 x 0.596 = Rs. 91.002

    kd lies between 10% and 9%.

    By linear interpolation between 10% and 9%.

    = 9 + 0.24 = 9.24 %

    Cost of term loan kt = 0.14 (1-0.5) = 0.07 or 7%

    86.885-91.002

    90-91.002x)9(109kp

    5 Calculation of Weighted Average Cost of

  • 8/3/2019 8. Cost of Capital

    39/46

    39 / 46

    5. Calculation of Weighted Average Cost ofCapital

    Step 2: Determine weights associated with various sources

    of finance. Let We, Wr, Wp, Wd and Wt represent the

    weights of various sources of finance.

    25.0400100We

    025.040010Wp

    30.0400

    120Wr

    175.0400

    70Wd

    25.0100Wt

    5 Calculation of Weighted Average Cost of

  • 8/3/2019 8. Cost of Capital

    40/46

    40 / 46

    5. Calculation of Weighted Average Cost ofCapital

    Step 3: Multiply the costs of various sources of finance

    with corresponding weights and add these weighted costs

    to determine WACC.

    ttddpprree kWkWkWkWkWWACC

    0.187x0.0250.16x0.300.16x0.25

    0.07x0.250.0924x0.175

    12.63%or0.1263

    6 Weighted Marginal Cost of Capital

  • 8/3/2019 8. Cost of Capital

    41/46

    41 / 46

    6. Weighted Marginal Cost of CapitalSchedule

    WACC tends to rise as the firm seek more and more

    capital. As the suppliers provide more capital, the rate

    of return required by them tends to increase. A schedule

    (Table) or a graph showing the relationship between

    additional financing and the WACC is called the

    weighted marginal cost of capital schedule.

    Determining Weighted Marginal Cost of Capital Schedule

    The procedure involves following steps

    1. Estimate the cost of each source of finance for

    various levels of its use

    6. Weighted Marginal Cost of Capital

  • 8/3/2019 8. Cost of Capital

    42/46

    42 / 46

    6. Weighted Marginal Cost of CapitalSchedule

    2. Identify the levels of new financing at which the cost

    of new components would change, as per capital

    structure policy of the firm (ratios of different

    sources of finance). These levels called the breaking

    points and they can be calculated asBreaking point on account of financing source i =

    3. Calculate the WACC for various ranges of totalfinancing between the breaking points

    4. Prepare the weighted marginal cost of capital

    schedule which reflects the WACC for each level of

    total new financing

    structurecapitalin theisourcefinancingofProportion

    pointberakingat theisourcefromfinancingnewTotal

    6. Weighted Marginal Cost of Capital

  • 8/3/2019 8. Cost of Capital

    43/46

    43 / 46

    6. Weighted Marginal Cost of CapitalSchedule

    Example: A company is planning to raise equity, preference

    and debt capital in the following proportions:Equity : 0.50Preference : 0.20Debt : 0.30

    The costs of the three sources of finance for different levels ofusage has been estimated as below

    Source of FinanceRange of new financing from the source

    (Rs. In lakh)Cost %

    Equity 015 16

    1525 1725 and above 18

    Preference 03 14

    3 and above 15

    Debt 020 8

    20 and above 10

    6. Weighted Marginal Cost of Capital

  • 8/3/2019 8. Cost of Capital

    44/46

    44 / 46

    6. Weighted Marginal Cost of CapitalSchedule

    Calculation of Breaking Point

    Source of

    Finance

    Cost

    %

    Range of new

    financing from the

    source (Rs. In lakh)

    Breaking Point

    (Rs. in lakh)

    Range of total

    new financing

    (Rs. in lakh)

    Equity 16 015 15 / 0.5 = 30 030

    17 1525 25 / 0.5 = 50 3050

    18 25 and above - 50 and above

    Preference 14 03 3 / 0.2 = 15 015

    15 3 and above - 15 and above

    Debt 8 020 20 / 0.3 = 66.67 066.67

    10 20 and above - 66.67 and above

    6. Weighted Marginal Cost of Capital

  • 8/3/2019 8. Cost of Capital

    45/46

    45 / 46

    6. Weighted Marginal Cost of CapitalSchedule

    Calculation of WACC for various ranges of total new financing

    Range of totalnew financing(Rs. in lakh)

    Source offinance

    ProportionCost%

    WeightedCost %

    WACC

    015 Equity 0.5 16 8

    13.2Preference 0.2 14 2.8

    Debt 0.3 8 2.4

    1530 Equity 0.5 16 8

    13.4Preference 0.2 15 3

    Debt 0.3 8 2.4

    3050 Equity 0.5 17 8.5

    13.9Preference 0.2 15 3

    Debt 0.3 8 2.45066.67 Equity 0.5 18 9

    14.4Preference 0.2 15 3

    Debt 0.3 8 2.4

    66.67 and above Equity 0.5 18 9

    15Preference 0.2 15 3

    Debt 0.3 10 3

    6. Weighted Marginal Cost of Capital

  • 8/3/2019 8. Cost of Capital

    46/46

    6. Weighted Marginal Cost of CapitalSchedule

    Weighted Marginal Cost of Capital Schedule

    Range of Total New Financing

    (Rs. In Lakh)

    Weighted Marginal Cost of Capital

    (%)

    015 13.2

    1530 13.4

    3050 13.9

    5066.67 14.4

    66.67 and above 15