Over the last twenty years there has been considerable consolidation in the confectionary business? (e.g., the acquisition of Rowntree PLC by Nestle SA in 1988 and Cadbury by Kraft in 2010). You have a suspicion that a large food manufacturer might try to buy Tootsie Roll. You want to calculate a DCF valuation for Tootsie Roll. The first step in your valuation is to calculate Tootsie Roll's weighted average cost of capital. Using the data provided? below, answer the questions that follow and calculate Tootsie Roll's WACC.
The? risk-free rate is 4.5%.
The expected return on the market portfolio is 9.25%.
The corporate tax rate is 35%.
The face value of Tootsie Roll's outstanding bonds is 2,250 million.
The coupon rate on Tootsie Roll's bonds is 6%.
Assume that the bonds pay annual coupons.
The yield to maturity on Tootsie Roll's bonds is 5.5%
Tootsie Roll's bonds mature in 9 years.
Tootsie Roll has1,600 million common shares outstanding.
The market price of Tootsie Roll's common shares is $6.00
Tootsie Roll's Beta is 0.7.
a. What is Tootsie Roll's after-tax cost of debt?
b. What is Tootsie? Roll's cost of equity?
c. What is the market value of long-term debt?
d. What is the capital structure weight for equity?
e. What is Tootsie Roll's WACC?