Explanation
To calculate the Weighted Average Cost of Capital (WACC), we need to follow these steps:
Step 1: Calculate the after-tax cost of debt
After-tax cost of debt=Before-tax cost of debt×(1−Tax rate)
After-tax cost of debt=5%×(1−0.30)=5%×0.70=3.5%
Step 2: Determine the weights of debt and equity
Given: Target debt-to-equity ratio = 50% = 0.5
This means:
EquityDebt=0.5
Debt=0.5×Equity
Let Equity = 1, then Debt = 0.5
Total capital = Debt + Equity = 0.5 + 1 = 1.5
Weight of debt (w_d) = Debt / Total capital = 0.5 / 1.5 = 1/3 ≈ 0.3333
Weight of equity (w_e) = Equity / Total capital = 1 / 1.5 = 2/3 ≈ 0.6667
Step 3: Calculate WACC
WACC=(wd×After-tax cost of debt)+(we×Cost of equity)
WACC=(31×3.5%)+(32×8%)
WACC=(0.3333×3.5%)+(0.6667×8%)
WACC=1.1667%+5.3333%
WACC=6.50%
Verification:
- After-tax cost of debt: 3.5%
- Cost of equity: 8%
- Debt weight: 33.33%
- Equity weight: 66.67%
- Weighted cost of debt: 3.5% × 0.3333 = 1.1667%
- Weighted cost of equity: 8% × 0.6667 = 5.3333%
- Total WACC: 1.1667% + 5.3333% = 6.50%
Therefore, the correct answer is B. 6.50%.