# Nike Inc.: Cost of Capital

Good Essays
513 Words
Grammar
Plagiarism
Writing
Score
Nike Inc.: Cost of Capital
Nike Inc.: Cost of Capital

The Weighted Average Cost of Capital (WACC) is the overall required rate of return on a firm as a whole. It is important to calculate a firm’s cost of capital in order to determine the feasibility of a particular investment for a firm. I do not agree with Joanna Cohen’s WACC calculation. She calculated value of equity, value of debt, cost of equity, and cost of debt all incorrectly. For value of equity, Joanna simply used the number stated on the balance sheet instead of multiplying the current stock price by the number of outstanding shares. The correct calculation is \$42.09 x 271.5M = \$11,427.435M. The correct method of calculating the value of debt is to multiply the price of publicly traded bonds by the amount of debt outstanding. This calculation results in 95.60% x \$1296.6M = \$1,239.550M. The sum of debt and equity is equal to \$12,666.985M. Therefore, the weight of equity is 0.902 and the weight of debt is 0.098. In order to determine the cost of debt, the yield to maturity of the debt must be calculated. Using a financial calculator (N=30, PV=-\$95.60, PMT=\$3.375, FV=\$100), the YTM is equal to 7.24%. This is the cost of debt. The cost of equity can be determined using the Capital Asset Pricing Model (CAPM). Joanna was correct in using the 20-year yield on U.S. treasuries as her risk-free rate and was also correct in using 5.90% as her risk premium. However, she should have only used the most recent year’s beta instead of using an average of multiple years. The correct calculation is 5.74% + 0.83(5.90%) = 10.64%. This is cost of equity. Using a 38% tax rate, we can now calculate the WACC.
WACC = 90.2%(10.64%) + 9.80%(7.24%)(1-38%) = 10.03% Using the Dividend Discount Model, the cost of equity can be calculated as the sum of the dividend yield and the dividend growth rate. In this case, it is (\$0.48/\$42.09) + 5.50% = 6.64%. Using the earnings capitalization ratio, the cost of equity can be arrived at by dividing the

## You May Also Find These Documents Helpful

• Good Essays

As implied by the formula itself, if a company does not have interest-bearing debts, then its WACC would equal to its cost of equity. This is exactly the case of Chipotle. As December of 2016, Chipotle had no interest-bearing debt and \$417.7 million in cash and short-term investments in its balance sheet. These cash and short-term investments, along with cash…

• 1590 Words
• 7 Pages
Good Essays
• Satisfactory Essays

How firms estimate their cost of capital: The WACC for a firm is 19.75 percent. You know that the firm is financed with \$75 million of equity and \$25 million of debt. The cost of debt capital is 7 percent. What is the cost of equity for the firm?…

• 512 Words
• 5 Pages
Satisfactory Essays
• Satisfactory Essays

WACC = Proportion of debt X after tax cost of debt + Proportion of equity X cost of equity…

• 420 Words
• 2 Pages
Satisfactory Essays
• Satisfactory Essays

Based on the suggestion that the focus should be on market values, compute the weights of debt, preferred stock, and common stock.…

• 1477 Words
• 8 Pages
Satisfactory Essays
• Satisfactory Essays

ABC Industries will pay a dividend of \$1 next year on their common stock. The company predicts that the dividend will increase by 5 percent each year indefinitely. What is the firm’s cost of equity if the stock is selling for \$30 a share?…

• 1291 Words
• 9 Pages
Satisfactory Essays
• Good Essays

-Martin Industries just paid an annual dividend of \$1.30 a share. The market price of the stock is \$36.80 and the growth rate is 6.0 percent. What is the firm's cost of equity?…

• 2213 Words
• 8 Pages
Good Essays
• Good Essays

Based on the suggestion that the focus should be on market values, compute the weights of debt, preferred stock, and common stock.…

• 1299 Words
• 6 Pages
Good Essays
• Powerful Essays

The purpose of this project is to find the Weighted Average Cost of Capital (WACC) for Home Depot. Investopedia.com reveals that the WACC is “a calculation of a firm's cost of capital in which each category of capital is proportionately weighted. All capital sources - common stock, preferred stock, bonds and any other long-term debt - are included in a WACC calculation. All else equal, the WACC of a firm increases as the beta and rate of return on equity increases, as an increase in WACC notes a decrease in valuation and a higher risk” (Investopedia.com). We will attempt to provide information regarding the following: 1. Description of how we achieved the WACC. 2. Calculations used to obtain WACC. 3. Explanation of the results. 4. Sources of our data. 5. Discussion of confidence level in our answer, as well as any limiting assumptions if applicable.…

• 1079 Words
• 4 Pages
Powerful Essays
• Good Essays

Joanna began her calculation of Nike’s WACC by finding the necessary weights of debt and equity to be used. To begin, Joanna found Nike’s debt by combining the book values of current long-term debt, notes payable, and long-term debt, which were all found on Nike’s balance sheet. The values were \$5.4 million, \$855.3 million, and \$435.9 million respectively. This calculation gave Nike a total debt of \$1,296.9 million. To find Nike’s equity, Joanna used the book value of total shareholders’ equity which was also found on the balance sheet. The value was \$3,494.5 million. Therefore, Joanna found Nike’s debt plus equity to be \$4,791.4 million. Dividing the values for debt and equity each by \$4,791.4 million gave Joanna the weights to be used in the WACC formula. Debt was weighted as 27% and equity as 73%.…

• 1321 Words
• 6 Pages
Good Essays
• Good Essays

Any company’s assets are either financed by its debt or by its equity. The Weighted Average Cost of Capital is the average costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking the weighted average, we can see how much interest the company has to pay for every dollar it finances. Basically, the WACC is the minimum required return that the company must earn to satisfy its creditors, owners, and other providers of capital, or they will invest in another company that has higher returns. In this case, I will first address the issues with Cohen’s calculation, and then analyze an new WACC to decide whether we should invest in Nike Inc.…

• 836 Words
• 4 Pages
Good Essays
• Better Essays

The WACC calculation is a company’s cost of capital in which each category of capital is equally weighted. A firm should use WACC as the discount rate when calculating the Net Present Value (NPV) of any typical project. All capital sources such as common stock, preferred stock, bonds and all other long-term debt are included in this calculation. As the WACC of a firm increases, the beta and rate of return on equity increases, which is an indicator of a decrease in valuation and a higher risk. By taking the weighted average, we can see how much interest the company has to pay for every dollar it finances. For this calculation, we use the following formula: WACC = rD (1- Tc ) * (D/V) + rE * (E/V) = 11.09%…

• 1544 Words
• 6 Pages
Better Essays
• Better Essays

Chapter 10 uses the rate of return concepts covered in previous chapters, along with the concept of the weighted average cost of capital (WACC), to develop a corporate cost of capital for use in capital budgeting.…

• 4500 Words
• 18 Pages
Better Essays
• Good Essays

is 1.25 base on commercially available database.After reviewing the recent research, Midland adopts an EMRP of 5%. The cost of debt is 6.6% while the cost of equity is 11.23% for Midland. Therefore, the wacc is 8.16% based on the estimate of 42.2% leverage and tax rate of 40%. Actual Leverage Different From Target…

• 747 Words
• 3 Pages
Good Essays
• Satisfactory Essays

The WACC that Ms. Ford calculated is correct in my opinion because she correctly valued the companies cost of debt and she also used the most appropriate method of estimating the cost of equity by using…

• 278 Words
• 2 Pages
Satisfactory Essays
• Good Essays

PPC has been calculating their after tax cost of debt using the coupon rate of 12% instead of the actual interest rate which is 8%. Taking the 8% interest rate into account, PPC’s actual cost of capital would be calculated as: [.08(1-.34)]= 5.28%. PPC has simply been using 10% (their equity growth rate) as their cost, but must instead either use the CAPM model to calculate their cost of equity, or the Dividend-growth model. If they use the CAPM model, which is the most accurate, their cost of equity will be: .078+.8(.1625-.078)=14.56%. Or they can use the Dividend-growth model and their cost of equity would be: (2.7/63)+.1=14.29%. Both are acceptable but, because the Dividend-growth model is subjective, and the coupon rate (that PPC was originally using is a sunk cost, they should use the market rate). Thus using the market rate to calculate CAPM you use the Beta and market risk premium which are both based on the market rate and more accurate. Finally, their company WACC of 9% that they have calculated is incorrect and given the above calculations, their WACC using CAPM would be: [5.28(.5)+14.6(.5)]=9.94% and their WACC using Dividend-growth would be:…

• 670 Words
• 3 Pages
Good Essays