The problem describes a company, Qatar Airways, issuing debt and equity. We are given the details of the bond issue, including coupon rate, maturity, selling price, and flotation costs. We are also given information about the company's common stock, including current trading price, expected dividend, growth rate, stock underpricing, and flotation costs. We are asked to calculate: (a) The firm's before-tax cost of debt. (b) The firm's after-tax cost of debt. (c) The firm's cost of a new issue of common stock. (d) The weighted average cost of capital (WACC).
Applied MathematicsFinanceCost of CapitalYield to MaturityGordon Growth ModelWeighted Average Cost of Capital (WACC)Financial Modeling
2025/6/17
1. Problem Description
The problem describes a company, Qatar Airways, issuing debt and equity. We are given the details of the bond issue, including coupon rate, maturity, selling price, and flotation costs. We are also given information about the company's common stock, including current trading price, expected dividend, growth rate, stock underpricing, and flotation costs. We are asked to calculate:
(a) The firm's before-tax cost of debt.
(b) The firm's after-tax cost of debt.
(c) The firm's cost of a new issue of common stock.
(d) The weighted average cost of capital (WACC).
2. Solution Steps
(a) Before-tax cost of debt:
The bond has a face value of 945, and the company paid 945 -
9
4
0. We need to calculate the yield to maturity (YTM) to find the before-tax cost of debt. Since a direct calculation of YTM without financial calculator is tedious, we can approximate the YTM. Here we approximate YTM with coupon payment and face value and net amount received.
Coupon payment = 7% * 70
Approximate YTM = (Coupon payment + (Face value - Net amount received)/Number of years) / ((Face value + Net amount received)/2)
Approximate YTM = (1000 - 1000 + $940)/2)
Approximate YTM = (60/8) / ($1940/2)
Approximate YTM = (7.5) / $970
Approximate YTM = 970
Approximate YTM = 0.0799
Approximate YTM = 7.99%
(b) After-tax cost of debt:
The after-tax cost of debt is calculated by multiplying the before-tax cost of debt by (1 - tax rate).
After-tax cost of debt = Before-tax cost of debt * (1 - Tax rate)
After-tax cost of debt = 0.0799 * (1 - 0.40)
After-tax cost of debt = 0.0799 * 0.60
After-tax cost of debt = 0.04794
After-tax cost of debt = 4.794%
(c) Cost of new equity:
We will use the Gordon Growth Model (Dividend Discount Model - DDM) to calculate the cost of equity. Since there is an underpricing of 2, the net price is Current price - Underpricing - Flotation cost = 3 -
3
8.
Cost of new equity = (Expected Dividend / Net Price) + Growth rate
Cost of new equity = (38) + 0.08
Cost of new equity = 0.065789 + 0.08
Cost of new equity = 0.145789
Cost of new equity = 14.58%
(d) Weighted Average Cost of Capital (WACC):
The problem states that the capital structure is 55% equity and 45% debt.
WACC = (Weight of Equity * Cost of Equity) + (Weight of Debt * After-tax Cost of Debt)
WACC = (0.55 * 0.1458) + (0.45 * 0.04794)
WACC = 0.08019 + 0.021573
WACC = 0.101763
WACC = 10.18%
3. Final Answer
The firm's before-tax cost of debt is 7.99%.
The firm's after-tax cost of debt is 4.79%.
The firm's cost of a new issue of common stock is 14.58%.
The weighted average cost of capital is 10.18%.