Suppose PNC needs funds for one year to support its Spanish operations, and it c
ID: 2790309 • Letter: S
Question
Suppose PNC needs funds for one year to support its Spanish operations, and it could borrow in Europe using debt denominated in euros at a rate of 7% or in the U.S. with dollar- denominated debt at a rate of 6%. The current exchange rate is 1.15 dollars per euro, but the dollar is expected to appreciate against the euro to 1.13 by year’s end. Should PNC borrow in Europe or in the U.S. to support its Spanish operations? If the planned expansion were in Iraq rather than Spain, how would that affect the decision as to where (not if) to finance the expansion?
Table 1. Data Used in the Analysis
a. Bond Data. Two dollar-denominated bonds are currently outstanding. Bond A has a 6.75 percent semiannual coupon, sells for 88.75 percent of par, matures on July 1, 2029, and can be called at a price of 105 on July 1, 2009. Bond B has a 9.0 percent semiannual coupon, sells for 112.25 percent of par, also matures on July 1, 2029, and can be called at a price of 107.50 on July 1, 2009. PNC’s federal-plus-state tax rate is 40 percent. Assume that the analysis is conducted on September 15, 2004, and use this as the settlement date, i.e., the day the bond will be purchased. New bonds carrying the prevailing rate could be sold to institutional investors, and no bond flotation cost would be involved.
b. Preferred Stock Data. PNC has one issue of preferred stock outstanding, a perpetual and non-callable preferred that pays a $6.25 annual dividend, has a $100 par value, and currently sells for $104 per share. Investment bankers have indicated that PNC could sell additional shares with a dividend rate that would provide the same market yield, but would incur a flotation cost of 2%. Also, it could sell at par an issue of sinking fund preferred with an annual coupon of 5.25%. The sinking fund would require the company to retire 10% of the original shares each year after issuance, and it too would have a 2 percent flotation cost.
c. Common Equity Cost Data
• Over Own Bond Risk Premium. The own-bond subjective risk premium is assumed to be in the range of 3% to 5%.
• CAPM. PNC’s estimated beta coefficient is 1.35, with a reasonable range of 1.15 to
1.55. The risk-free rate is 4.8%, and the market risk premium (RPM) is estimated to be 5.0%, with a range of 4.0% to 6.0%.
• DCF. PNC’s stock sells for $21 per share. The company currently does not pay a dividend, but its long-run business plan calls for a dividend of $0.50 per share to paid at the end of 2007. The plan also forecasts a growth rate of 75% in 2008, 40% in 2009, and 7.5% thereafter. These specific growth rates have not been reported to the public, but information that has been released provides guidance that has lead analysts to similar but not exact forecasts.
• Common Equity Flotation Costs and Market Pressure.
Amount of stock issued: fee applies to all equity raised up to this amount (thousands):
Common % flotation cost; includes market pressure
Net price with $21 base
$0
0%
$21.00
$5,000
10%
$18.90
$10,000
25%
$15.75
$20,000
40%
$12.60
d. Potential Capital Budgeting Projects
Project
Cost
Rate of IRR
Cumulative cost
a
$3000
15%
$3000
b
$5000
14%
$8000
c
$3000
13.5%
$11000
d
$4000
13%
$15000
e
$4000
12.5%
$19000
f
$2000
12%
$21000
g
$2000
11%
$23000
h
$2000
10%
$25000
i
$2000
9%
$27000
e. Euro Denominated Debt
Maturity: 1 year.
Amount borrowed: $115.
Rate on euro-denominated 1-year debt: 7.0%.
Rate on dollar denominated 1-year debt: 6.0%.
Current exchange rate: 1.15 dollars per euro.
Forecasted year-end exchange rate: 1.13 dollars per euro.
Amount of stock issued: fee applies to all equity raised up to this amount (thousands):
Common % flotation cost; includes market pressure
Net price with $21 base
$0
0%
$21.00
$5,000
10%
$18.90
$10,000
25%
$15.75
$20,000
40%
$12.60
Explanation / Answer
The weighted Average Cost of Capital (WACC):
For the Bond B, YTC = 0.6%
The YTM and the YTC for the bonds A and B respectively becomes 7%
The table depicts the Long term debt, NTR and the 40% value:
Cost of the debt capital and the yield from the bond:
Debt Longer term
NTR
40%
Settling
15th sep 20004
15th sep 2004
Maturing in 25 years
15th sep 2029
15th sep 2029
Rate offered
6%
9%
Call price
105
107.496
Yield To Maturity
7.79%
7.79%
Mean cost
7.5%
1-tax
4.5%
Cost of the debt
4.5%
4.5%
--
Debt Longer term
NTR
40%
Settling
15th sep 20004
15th sep 2004
Maturing in 25 years
15th sep 2029
15th sep 2029
Rate offered
6%
9%
Call price
105
107.496
Yield To Maturity
7.79%
7.79%
Mean cost
7.5%
1-tax
4.5%
Cost of the debt
4.5%
4.5%
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.