Explanation
To calculate the Weighted Average Cost of Capital (WACC), we use the formula:
WACC=wd×rd×(1−t)+we×re+wp×rp
Where:
- wd = proportion of debt = 40% = 0.40
- rd = before-tax cost of debt = 8% = 0.08
- t = marginal tax rate = 25% = 0.25
- we = proportion of equity = 50% = 0.50
- re = cost of equity = 16% = 0.16
- wp = proportion of preferred shares = 10% = 0.10
- rp = cost of preferred shares = 10% = 0.10
Step-by-step calculation:
-
After-tax cost of debt:
rd×(1−t)=0.08×(1−0.25)=0.08×0.75=0.06 or 6%
-
Weighted cost of debt:
wd×rd×(1−t)=0.40×0.06=0.024 or 2.4%
-
Weighted cost of equity:
we×re=0.50×0.16=0.08 or 8%
-
Weighted cost of preferred shares:
wp×rp=0.10×0.10=0.01 or 1%
-
Total WACC:
0.024+0.08+0.01=0.114 or 11.4%
Verification:
- Debt component: 40% × 6% = 2.4%
- Equity component: 50% × 16% = 8%
- Preferred component: 10% × 10% = 1%
- Total: 2.4% + 8% + 1% = 11.4%
Therefore, the company's WACC is 11.4%, which corresponds to option B.
Why not the other options?
- A. 11.2%: This would result from forgetting to adjust the debt cost for taxes or making a calculation error.
- C. 12.2%: This would result from using the before-tax cost of debt (8%) instead of the after-tax cost (6%), giving: 40%×8% + 50%×16% + 10%×10% = 3.2% + 8% + 1% = 12.2%.