1,808
18
Case Study, 3 pages (550 words)

Free case study on weighted average cost of capital of target corporation (tgt)

Advertising We'll write a high-quality original custom paper on Free case study on weighted average cost of capital of target corporation (tgt) just for you with a 15% discount for the 1st order Use a Discount Use a Discount

In our calculations we will use Annual Report for the fiscal year ended February 2, 2013 (Form 10-K). In order to evaluate WACC, we need to analyze the structure of Target’s capital, mainly its debt, leases, common and preferred stock.

Capital Structure

The structure of Long-term debt is provided in Table 1:
The structure of Capital and Operating Leases is provided in Table 2:
According to the Annual Report, Target Corporation has 645, 294, 423 shares issued and outstanding at February 2, 2013. Company has issued no preferred stock.

Marginal Cost of Debt

According to finance. yahoo. com, yield for 10-year corporate bonds with AA rating is 3. 78%:
Thus, we may claim that marginal cost of debt (Kd) for Target Corporation is 0. 0378 or 3. 78%.

Marginal Cost of Equity

Firstly, we will calculate cost of equity using Risk Premium Method. Under this method, cost of equity is estimated as cost of debt + risk premium (Ke= Kd+p). Kd= 0. 0378. p is determined by company’s recent earnings. Income Statement shows that Target has been receiving stable profit at around $3 billion for the past 3 years. Hence, we may assume that risk of Target’s default is rather low, and p shall be lower than the midlle of the range 0. 02 – 0. 1. Let’s assume that risk premium for Target is 0. 03.
Thus, Ke= 0. 0378 + 0. 03 = 0. 0678.
Secondly, let’s apply Gordon Model to the estimation of Ke. According to this model, ke= dps(1+g)/p + g, where dps – dividend per share ($1. 38 for TGT), p – current common stock price ($63. 4), and g – estimated growth rate. Growth estimates are provided by yahoo. finance. com:
Thus, we may assume that average growth rate during next 5 years will be g = 0. 107. Then, Ke= 1. 38*(1+0. 107)/(63. 4+0. 107)= 0. 024;

Finally, let’s apply CAPM model to the estimation of Cost of Equity:

Ke = rf + β(km – rf), where rf – rate of risk free bonds (US treasury bonds), β – the degree of volatility of company’s stock, and km – rf – market risk premium, which equals 0. 057.
As long as we are using WACC to estimate long-term projects, let’s check out the yield of 10-year US Treasury bonds for rf, which is 0. 0293.

Coefficient β for TGT equals 0. 6:

Now we can calculate Ke using Capital Asset Pricing Model:
Ke= 0. 0293 + 0. 6*0. 057 = 0. 0635
Since CAPM estimation and Risk Premium method produced the approximate cost of equity at around 0. 065, we will assume that it is the actual value of Ke for Target Corporation.

Marginal Cost of Leasing

Value of Kl is based Kd and is calculated using a formula kL = kd(1-t) + ρL, where t is a corporate tax rate (34. 9% for TGT) and p – is a risk premium (historically at around 0. 015). Consequently, KL = 0. 0378(1-0. 349)+0. 015 = 0. 039

Value of Leases may be obtained from the Annual Report too:

Considering all the above mentioned information, we may now calculate the total corporate value of Target Corporation, which equals to the sum of Debt, Leases and Shareholders Equity. Thus, overall value (V) = 18, 143 + 1, 962 + 34, 846 = $54, 951 million.

Finally, we may calculate the WACC for Target Corporation using the formula:

WACC= Ke(E/V) + Kd(1 – t)(D/V) + KL(L/V),
Where Kd= 0. 0378; Ke= 0. 065; KL= 0. 039; V= 54, 951; D = 18, 143; E= 34, 846; L= 1, 962; t = 0. 349.
WACC= 0. 065*(34, 846/54, 951)+ 0. 0378*(1-0. 349)*(18, 143/54, 951)+0. 039(1, 962/54951) = 0. 05074.

References

U. S. Securities and Exchange Commission. (2013). Form 10-K. Retrieved from http://www. sec. gov/Archives/edgar/data/27419/000104746913003100/a2213506z10-k. htm#de18701_item_5. _market_for_the_registr__ite04822
Target Corporation. Share Price (TGT). (2013). Retrieved from http://finance. yahoo. com/q? s= TGT
Target Corporation. Credit Ratings. (2013). Retrieved from https://www. moodys. com/credit-ratings/Target-Corporation-credit-rating-223000

Thanks for voting and helping us improve!
Free case study on weighted average cost of capital of target corporation (tgt). Page 1
Free case study on weighted average cost of capital of target corporation (tgt). Page 2
Free case study on weighted average cost of capital of target corporation (tgt). Page 3
Free case study on weighted average cost of capital of target corporation (tgt). Page 4

The paper "Free case study on weighted average cost of capital of target corporation (tgt)" was contributed to our database by a real student. You can use this work as a reference for your own writing or as a starting point for your research. You must properly cite any portion of this sample before using it.

If this work is your intellectual property and you no longer would like it to appear in our database, please request its deletion.

Ask for Removal

Create a Citation on Case Study

References

PaperPrompt. (2021) 'Free case study on weighted average cost of capital of target corporation (tgt)'. 28 November.

Reference

PaperPrompt. (2021, November 28). Free case study on weighted average cost of capital of target corporation (tgt). Retrieved from https://paperprompt.com/free-case-study-on-weighted-average-cost-of-capital-of-target-corporation-tgt/

References

PaperPrompt. 2021. "Free case study on weighted average cost of capital of target corporation (tgt)." November 28, 2021. https://paperprompt.com/free-case-study-on-weighted-average-cost-of-capital-of-target-corporation-tgt/.

1. PaperPrompt. "Free case study on weighted average cost of capital of target corporation (tgt)." November 28, 2021. https://paperprompt.com/free-case-study-on-weighted-average-cost-of-capital-of-target-corporation-tgt/.


Bibliography


PaperPrompt. "Free case study on weighted average cost of capital of target corporation (tgt)." November 28, 2021. https://paperprompt.com/free-case-study-on-weighted-average-cost-of-capital-of-target-corporation-tgt/.

Work Cited

"Free case study on weighted average cost of capital of target corporation (tgt)." PaperPrompt, 28 Nov. 2021, paperprompt.com/free-case-study-on-weighted-average-cost-of-capital-of-target-corporation-tgt/.

Get in Touch with Us

Do you have more ideas on how to improve Free case study on weighted average cost of capital of target corporation (tgt)? Please share them with us by writing at the [email protected]