1 / 16

Module 6: Weighted Average Cost of Capital

Module 6: Weighted Average Cost of Capital. Brian Phelan. Agenda. Background Beta Cost of equity Cost of debt WACC. Background. Restructuring Billions in Impaired acquisitions Layoffs 5 year plan -> growth by 2015. HP SWOT Analysis.

fedora
Download Presentation

Module 6: Weighted Average Cost of Capital

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Module 6: Weighted Average Cost of Capital Brian Phelan

  2. Agenda • Background • Beta • Cost of equity • Cost of debt • WACC

  3. Background • Restructuring • Billions in Impaired acquisitions • Layoffs • 5 year plan -> growth by 2015

  4. HP SWOT Analysis Source: OvidijusJurevicius at Strategic Management Insights

  5. Beta Estimates • Nasdaq.com • Finance.yahoo.com • Macroaxis.com • Nyse.com • Firstrade.com • Zacks.com • Data.cnbc.com • Investing.money.msn.com • 0.92 • 1.75 • 1.75 • 1.47 • 1.75 • 1.46 • 1.47 • 1.45

  6. Bloomberg Beta Regression

  7. Beta Regression Inputs

  8. Beta Regression Results • 95% confidence : 0.912 ≤ β ≤ 1.014

  9. Bloomberg Cost of Equity

  10. CAPM Cost of Equity Capital • rEq= rrf + [β*(rMkt– rrf)] • = 3.685% + [0.941*( 7.685% – 3.685%)] • 7.449% = req

  11. Bloomberg Cost of Debt

  12. Cost of Debt Capital • rD= Pretax borrowing rate x (1 – Tax Rate) • = (621/19198) x (1 – 21.46%) • 2.539% = rD

  13. Bloomberg WACC

  14. Cost of Enterprise Capital • VD = $3,051 million (book value of NFL) • Veq = $56,040 million (stock price of $29.36) • Implied VEnt = $59,091 million • rEnt = [(2.539% x (3,051/59,091)] + [7.449% x (56,040/59,091)] • rEnt = 7.196%

  15. 10% WACC DCF Model

  16. Updated WACC DCF Model

More Related