Essentials 9e Chapter 12 Excel Master Student.

profileHeybis
Essentials9eChapter12ExcelMasterStudent.2.xlsx

Chapter 12

Ross, Westerfield, and Jordan's Excel
Essentials of Corporate Finance, 9th edition
by Brad Jordan and Joe Smolira
Version 9.0
Chapter 12
In these spreadsheets, you will learn how to use the following Excel functions:
The following conventions are used in these spreadsheets:
1) Given data in blue
2) Calculations in red
NOTE: Some functions used in these spreadsheets may require that
the "Analysis ToolPak" or "Solver Add-In" be installed in Excel.
To install these, click on the File button
then "Options," "Add-Ins" and select
"Go." Check "Analysis ToolPak" and
"Solver Add-In," then click "OK."

Hyperlink

/xl/drawings/drawing1.xml#'Section%2012.2'!A11

Section 12.2

Chapter 12 - Section 2
The Cost of Equity
Calculating the cost of capital requires inputs for equity and debt. Some of the inputs and assumptions may be different for different companies. For example, we will show how to calculate the WACC for Eastman Chemical, the same company we examined in the textbook. You should note that the WACC will be different because of different dates.
Before we begin our calculation of the WACC, we would like to introduce the HYPERLINK function. HYPERLINK will put a link into the Excel spreadsheet that will open a shortcut or jump that opens a document stored on a network server, an intranet, or the internet. By using hyperlinks, you can open objects, documents, pages, and other destinations. When you click the cell that contains the HYPERLINK function, Microsoft Excel opens the file that is stored at that location. You are already familiar with using a hyperlink in Excel since the boxes on the opening worksheet that take you directly to a function in the worksheet are hyperlinks. Suppose you want to use HYPERLINK to create a link to a website that will really help you understand Finance. Click on the link below and see what happens.
Click here for a link to really help you understand Finance
RWJ Excel Tip
HYPERLINK is found under the Lookup & Reference functions. The link location is the location of the file you want the function to open, in this case a web page. Note that Excel put the quotes around the link automatically, although there are cases you may want to enter the quotes yourself as we will show later. The Friendly name is the name for the link Excel will display.
To calculate the cost of equity, we need a stock quote, the market value of the company, the most recent dividend, as well as the analysts' growth rate projection. While we could enter these as static links, we would like the links to be more robust, that is the link will open the correct page for any stock once we enter the ticker symbol in Excel. Fortunately, many websites, including Yahoo! Finance, have a fairly static link for forms. For example, on Yahoo! Finance, the address for EMN's stock quote is: http://finance.yahoo.com/q?s=emn. For any stock quote, only the last 3 (or 4) letters change, and these last letters represent the ticker symbol. Each webpage on Yahoo! Finance has the same basic syntax, where only the last 3 or 4 letters are different depending on the ticker symbol. What we need to do is create a web link that will concatenate the web link with a cell that has the ticker symbol as an input. The link for the Yahoo! Finance bond center will allow us to find the risk-free rate.
Ticker symbol: EMN
Yahoo! Finance stock quote
Yahoo! Finance key statistics
Yahoo! Finance analyst estimates
Yahoo! Finance bond center
RWJ Excel Tip
Entering the correct link for a more robust web link based on the ticker symbol is slightly trickier. For example, the Link location we used for the analysts estimates web link was "[http://finance.yahoo.com/q/ae?s="&D31&"]". We needed to enter the quotation marks, as well as the brackets, since we are using concatenation later in the input. Entering the quotation marks and ampersands is the standard method of concatenating cells. In this case, cell D31 has the entry for the ticker symbol.
Stock quote link
Stock price: $ 65.95
Dividend: $ 1.66
Key statistics link
Beta: 1.43
Shares outstanding: 148,610,000
Analysts' estimates link
5-year dividend growth: 6.85%
Bond center link:
Risk-free rate: 0.13%
The market risk premium is not publicly available and requires some judgment. We will use the same market risk premium as the textbook:
Market risk premium: 7.00%
Now we have enough information to calculate the market value of equity, as well as the required return using both the dividend discount model and CAPM.
Market value of equity: $ 9,800,829,500
Cost of equity
Dividend discount model: 9.54%
CAPM: 10.14%
In our calculation in the textbook, both the dividend discount model and CAPM estimates for the cost of equity made economic sense. Since they were both reasonable, we averaged them. We still need to look at the estimates to see if they make economic sense, which makes it somewhat more difficult to enter into a spreadsheet formula. In this case, we will make an assumption: The cost of equity has to be higher than the cost of debt. Given the risk-reward information we discussed earlier, this makes sense. What we will do is set up an equation that averages the two cost of equity estimates only if they are greater than the cost of debt. The calculation for the cost of debt is on the next worksheet, but we will reference it here nonetheless. Below, we have used the IF function to calculate the average of the two estimates under certain conditions.
Cost of equity: 9.84%
The equation in the cost of equity cell above tests if the dividend discount model estimate is above the cost of debt. If it is, the next test is to determine if the cost of equity from CAPM is above the cost of debt. If both are true, the result will be the average of the two estimates. If one is not above the cost of debt, the result will be the larger of the two estimates. If both of the cost of equity estimates are below the cost of debt, the equation will return FALSE, which will indicate that neither cost of equity estimate is greater than the YTM on the company's bonds.

Section 12.3

Chapter 12 - Section 3
The Costs of Debt and Preferred Stock
To find the cost of debt, we need the current YTM of the company's bonds, the bond price, and the book value of the bonds. The YTM and price are found on the FINRA bond website, while the book value is found in the 10k or 10q. While the SEC website has the most recent electronic filing, the hyperlink below still requires the user to find the most recent report and look up the information.
FINRA bond quote
SEC EDGAR database
Once we have entered the information gathered from these two websites, we can calculate the market value of debt, as well as the weighted average cost of debt. Below, you can see a table with these calculations.
Maturity YTM Quoted Price Book Value Market Value Market Value Weight Market Values
2017 1.854% 100.750 $ 999,000,000 $ 1,006,492,500 0.16491 0.306%
2018 2.255% 109.887 167,000,000 183,511,290 0.03007 0.068%
2019 2.613% 110.576 250,000,000 276,440,000 0.04529 0.118%
2020 2.948% 99.096 799,000,000 791,777,040 0.12973 0.382%
2021 2.994% 106.656 250,000,000 266,640,000 0.04369 0.131%
2022 3.524% 100.429 903,000,000 906,873,870 0.14859 0.524%
2024 4.150% 124.277 244,000,000 303,235,880 0.04968 0.206%
2024 4.172% 127.277 54,000,000 68,729,580 0.01126 0.047%
2025 4.236% 96.702 796,000,000 769,747,920 0.12612 0.534%
2027 4.377% 128.047 222,000,000 284,264,340 0.04658 0.204%
2042 5.310% 92.785 497,000,000 461,141,450 0.07556 0.401%
2044 5.374% 89.450 877,000,000 784,476,500 0.12853 0.691%
Total market value = $ 6,103,330,370 Cost of debt = 3.612%
With the following tax rate, the aftertax cost of debt will be:
Tax rate: 35%
Aftertax cost of debt: 2.348%

Section 12.4

Chapter 12 - Section 4
The Weighted Average Cost of Capital
Now we have all of the information necessary to calculate the WACC. Below, we have produced a table with the necessary information from the previous workbooks.
Cost of equity: 9.84%
Market value of equity: $ 9,800,829,500
Aftertax cost of debt: 2.35%
Market value of debt: $ 6,103,330,370
The market value weight of debt and equity in the capital structure is:
Weight of debt: 0.3838
Weight of equity: 0.6162
Finally, the weighted average cost of capital is:
WACC: 6.96%
Of course, if we wanted, we could create another hyperlink to open the ValuePro estimate of the WACC for the company we are investigating.
ValuePro website
Notice that the ValuePro link above does not take you directly to the WACC calculations. The reason is that ValuePro uses a different web page naming system than Yahoo! Finance. In this case, concatenation will not work.

Master it!

Chapter 12 - Master it!
You want to calculate the WACC for auto parts retailer AutoZone (AZO). Complete the following steps to construct a spreadsheet that can be updated.
a. Using an input for the ticker symbol, create hyperlinks to the web pages that you will need to find all of the information necessary to calculate the cost of equity. Use a market risk premium of seven percent when using CAPM.
b. Create hyperlinks to go to the FINRA bond quote website and the SEC EDGAR database and find the information for the company's bonds. Create a table that calculates the cost of debt for the company. Assume the tax rate is 35 percent.
c. Finally, calculate the market value weights for debt and equity. What is the WACC for AutoZone?

Solution

Master it! Solution
NOTE: The following calculations were done using the 10-q dated November 21, 2015 and using market information available in January 2016. Therefore, the current WACC may vary significantly. Since AutoZone does not pay a dividend, we used the CAPM estimate for the cost of equity.
a. Hyperlinks for stock information and risk-free rate
Ticker symbol:
Stock quote link
Stock price:
Dividend:
Key statistics link
Beta:
Shares outstanding:
Analysts' estimates link
5-year dividend growth:
Bond center link:
Risk-free rate:
Market risk premium:
Market value of equity:
Cost of equity
Dividend discount model:
CAPM:
Cost of equity:
b. Hyperlinks for bond quotes and SEC EDGAR web sites
Maturity YTM Quoted Price Book Value Market Value Market Value Weight Market Values
Total market value = Cost of debt =
Tax rate:
Aftertax cost of debt:
Cost of equity:
Market value of equity:
Aftertax cost of debt:
Market value of debt:
c. Weight of debt:
Weight of equity:
WACC: