Premium Essay

Nike Wacc Project

In: Business and Management

Submitted By rgrothe
Words 1239
Pages 5
Nike Wacc: September 2013

Find the Values of the Components in the Capital Structure

E = 890.35M shares $65.40 = $58,228.89 million

P = N/A

L= 1447.358M

B = 826.041M

V = 58,228.89M + 826.041M + 0 + 1447.358M= $60,502.289M

Find the Weights of the Components in the Capital Structure

E/V = 58,228.89/60,502.289= 0.962

B/V = 826.041/60,502.289 = 0.0137

L/V = 1447.358/60,502.289 = 0.0239

Find the Component Marginal Costs of Capital

kd = 0.0769 {see table}

ke = rf + β(km - rf) = 0.0389 + .61(0.57) = 0.07367{CAPM}

kL = kd(1-t) + ρL = .0769 (1-.35) + .02 = .069985

Plug into the Equation and Hack the WACC

ka = ke(E/V) + kd(1 – t)(B/V) + kp(P/V) + kL(L/V)

ka = 0.07367(0.962) + 0.0769(1 - 0.35)(0.0137) + 0.069985(0.0239)

ka = 0.0732 0.07

The Cost of Capital Project: Nike


The assignment at hand is to estimate the weighted average cost of capital (WACC) for Nike at the current time.

The Primary Equations

The theory of why managers should use WACC in net present value analysis comes later in the course. For now, start with the equations for WACC, per se:

ka = ke(E/V) + kd(1 – t)(B/V) + kp(P/V) + kL(L/V) [1]

V = E + B + P + L

The symbol, ka, is the same as WACC. V is the total market value of the corporation.

Table 1: | Nike: September 9, 2013: Long-Term Debt | May 31, 2013, $1,267,000,000 (including current portion of $57,000,000) comprised of: | -- 01 -- $50,000,000 corporate bond payables, bearing interest at a rate of 4.70%, due Oct. 1, 2013. | -- 02 -- $111,000,000 corporate bond payables, bearing interest at a rate of 5.15%, due Oct. 15, 2015. | -- 03 -- $499,000,000 corporate bond payables, bearing interest at a rate of 2.25%, due May…...

Similar Documents

Premium Essay

Wacc When evaluating projects, the internal rate of return on the project, or how much money the project will generate, can be compared to the cost of capital, which is the cost of financing such a project. If the rate of return exceeds the cost of capital, the project is probably a good one (in terms of cost only). The cost of capital takes into account the cost of debt and the cost of equity. The cost of debt could be the effective interest or coupon rate a firm currently pays on its debt. It could also be the rate of return required by a firm’s creditors. The cost of debt is often calculated net of taxes, since firms can deduct interest expense from their income for tax purposes. The after-tax cost of debt is equal to the pretax cost of debt times one minus the firm’s marginal tax rate. Common types of debt are loans and bonds. A firm’s cost of equity is the return its stockholders require. It is the rate investors require accounting for the time their money is tied up in a firm and the risk they encounter in doing so. It can be calculated in two main ways, although there are many possible ways to estimate the cost of equity. One common way of determining the cost of equity is via the dividend growth model. This model projects the cost of equity using dividends paid and some assumption about growth in the future relative to the firm’s stock price. The cost of equity may also be estimated using the Capital Asset Pricing Model or CAPM. The model projects the cost of......

Words: 1035 - Pages: 5

Premium Essay

Marketing Nike Annual Project

...NIKE Annual Report Project Introduction: This project is aimed with the review of the financial statements and financial performance of Nike Inc for the year ended May 31, 2012. NIKE, Inc., together with its subsidiaries, engages in the design, development, marketing, and sale of footwear, apparel, equipment, and accessories for men, women, and children worldwide. The company offers products in seven categories, including running, basketball, football, men’s training, women’s training, NIKE sportswear, and action sports. It also markets products designed for kids, as well as for other athletic and recreational uses, such as baseball, cricket, golf, lacrosse, outdoor activities, football, tennis, volleyball, walking, and wrestling. The registered address of the company is: “Nike Inc. One Bowerman Drive Beaverton, OR 97005-6453 United States - Map Phone: 503-671-6453 Fax: 503-671-6300 Website:” Financial Statements: The financial statements of any company consist of the following statements: • Income statement – A measure of how much company has earned from the operations in a given period of time • Balance Sheet – A measure of the financial position of the company at a specific date • Cash Flow Statement – A measure of cash generation or usage from operating, investing and financing activities during a specific period of time • Statement of changes in owner’s equity – This statement refer to the changes in the share capital due to...

Words: 976 - Pages: 4

Premium Essay

Nike Case

...Nike Inc. Case 1. What is the WACC and why is it important to estimate a firm’s cost of capital? WACC is weighted average cost of capital, which is the expected rate of return on average from all the company’s existing debts and securities. It takes into account all different types of financing in the company’s capital structure. The reason it is important to estimate WACC is because it measures what it costs the firm to take on a project based on its current Debt and Equity mix. When the firm decides to take on a project it needs to discount the future cash flows of the project by the company’s WACC to determine whether or not to take the project on. High WACC generally indicates more risk since the company pays more for its capital. It is generally used by managers to decide if a new investment project is worthwhile. All developing firms require more capital to accommodate more demand. As a result, the firm needs more capital. Capital is raised through debt, preferred stock and common equity. Debt is acquired either through bonds or through borrowing from banks. The common equity form of the capital can be raised through either retaining the earnings and reinvest in the future company development or it can be raised through issuing common stock. The preferred stock is the least favorite method to raise capital. While interest payments provide the earnings for holders of debt, the cost of equity is the opportunity cost demanded by investors for making the funds......

Words: 1187 - Pages: 5

Premium Essay

Nike Wacc

...Executive Summary: Nike, Inc. Cost of Capital Mid-year 2001, Nike, Inc. revealed their strategy to rejuvenate the company image, increase stagnant earnings, and to take back market share. By July, the share price for Nike had declined significantly to $42.09. During Nike’s analysts’ meeting, management stated their goals of 8% to 10% in revenue-growth and over 15% in earnings-growth. Analysts’ reviews were mixed on the new targets and the actual growth potential for Nike, so Kimi Ford and her new assistant, Joanna Cohen, are attempting to estimate Nike’s value. Due to the high sensitivity to the discount rate, we scrutinize the process Joanna used in calculating the Weighted Average Cost of Capital (WACC). The cost of capital is the required return expected by investors, based on the risks involved. WACC is calculated by summing the proportional market value cost of equity and debt. By determining WACC, investors can discount future cash flows of a company to find the intrinsic value. WACC is subjective to the estimates for the cost of equity, so we have to determine what method of finding the cost of equity is appropriate. To find the cost of equity, we can use one of three methods: Dividend-discount model (DDM), earnings-capitalization ratio, or the Capital-asset-pricing model (CAPM). The DDM is calculated by dividing the dividend of a company by the share price and adding its growth rate. This would be a good estimate if earnings growth was consistent, but it......

Words: 520 - Pages: 3

Premium Essay


...INTRODUCTION This memo addresses the feasibility of the NESA project and provides a brief overview of: our financial condition, the iron ore market, major risks associated with this project, estimated project NPV, and the benefits of the financing packages. From our analysis, the NPV of this project is $137.36M - $104.31M. While there is risk associated with venturing into an unfamiliar market in a politically volatile country, the debt financing packages mitigate this risk. Thus, we believe that the project should be accepted. FINANCIAL CONDITION We experienced growth in earnings from $98M in 2002 to $1.84B in 2011, due to improved operating margins (Appendix 1). The improvements in ROE and ROA have outpaced our competitors, implying that we are getting higher returns for each dollar invested in shareholder’s equity and assets. Although we have a more aggressive debt strategy, our D/E ratio never exceeded 50% from 2002 to 2011. Despite the slight 4% decrease in our cash and current ratios, their values are still well above one. We are still in a good financial position as we have accumulated a lot of cash and our debt is being used effectively to take advantage of investment opportunities. Therefore, we are in an excellent position to take on new projects. NEW INVESTMENT OPPORTUNITY AND ASSOCIATED RISKS The iron ore investment in South Africa is an attractive opportunity since it allows us to diversify our operations and lessen our dependence on unsustainable......

Words: 6361 - Pages: 26

Premium Essay


...Book Value VS Market value Weights You should always use the market value weights to calculate WACC. In practice, firms do use the book value weights. Generally, there will be difference between the book value and market value weights, and therefore, WACC will be different. WACC, calculate using the book value weights, will be understand if the market value of the share is higher than the book value and vice versa. Why do managers prefer the book value weights for calculating WACC? Beside the simplicity of the use, managers claim following advantages for the book value weights: Firms in practice set their target capital structure in terms of book values. The book value information can be easily derived from the published sources. The book value debt equity ratios are analyzed by the investors to evaluate the risk of the firms practice. The use of the book value weights can be seriously questioned on theoretical grounds. The component costs are opportunity rates and are determined in the capital markets. Te weights should also be market determined. The book value weights are based on arbitrary accounting policies that are used to calculate retained earnings and value of assets. Thus they are not reflecting economic values. It is very difficult to justify the use of the book value weights in theory. Market value weights are theoretically superior to book value weights. They reflect economic values and are not influenced by accounting policies. They are also...

Words: 299 - Pages: 2

Premium Essay


...Nike, Inc: Cost of Capital CASE SUMMARY In this case, Kimi Ford, a portfolio manager at NorthPoint Group, a mutual fund company, manages the NorthPoint Large-Cap Fund. This fund invests mostly in Fortune 500 companies with an emphasis on value investing. Some of the top holdings of the NorthPoint Large-Cap Fund include; ExxonMobil, McDonalds and GM, these stocks are generally old-economy stocks. Over 2000 and the first half of 2001, the NorthPoint Large-Cap Fund performed very well, earning a 20.7% return in 2000; over the same time, the S7P 500 fell 10.1%. The current time is July 2001 and just a year prior, there was an analyst meeting at Nike to review fiscal year 2001 performance. During this meeting, Nike revealed a plan for revitalizing the company. The company was in need of a kick start as sales were stuck at $9 billion and there was a drop in net income from $800 million to $580 million. To re-energize sales, Nike was going to produce more mid-priced athletic shoes, an area where Nike was weak in previous years. Nike also announced that it was going to push its apparel line which has been growing extremely well. With this new information, Kimi Ford is now considering purchasing Nike shares for the NorthPoint Large-Cap Fund. She reviewed numerous analysts’ reports but felt that there was no clear guidance on whether or not to buy the stock. To make a better decision, she decided to perform her own analysis. In this case, we will provide Kimi Ford with a...

Words: 1600 - Pages: 7

Premium Essay


...debts (bonds) $5,000,000 Total liabilities + equity = $10,000,000 1. Calculate the firm's WACC = 50% (4%)(1-40%) + 20%(12%) + 30%(6%) = .50(.04)(1-.40) + .20(.12) + .30(.06) = 0.012 + .042 = .054 or 5.4 % 2. If, as the firm's CFO, you wished to lower the WACC, make up a set of new dollar figures using different amounts of common stock, preferred stock, and long-term debt that would lower the WACC. Show the calculations to demonstrate that the new capital structure has a lower WACC than the original structure. Capital | Debt 60% | Equity 40% | Bonds | 4% | C. Stock (10) | 12% | tax | 40% | P. Stock (30) | 6% | Common stock $1,000,000 Preferred stock $3,000,000 Long-term debts (bonds) $6,000,000 Total liabilities + equity = $10,000,000 = 60%(4%)(1-40%) + 10%(12%) + 30%(6%) = .60(.04)(1-.40) + .10(.12) + .30(.06) = 0.0144 + .03 = .0444 or 4.44 % 3. Explain why you may want to lower the firm's WACC. By increasing the firm’s dept and contribution by the preferred stock holders, the WACC has decreased. A CFO may want to lower a firm’s WACC as an expressed desire to improve ROE. This can be done by the approval of more projects that were previously denied because the WACC was too high. Also, the lower the WACC the value of the firm increases. This also increases the stock value per share.......

Words: 320 - Pages: 2

Premium Essay

Cost of Capital Project (Wacc)

...Colby Wagoner Cost of Capital Project(WACC) FIN 4422 T: 7:10-10 1. Marginal Cost of Debt: Kd= rf + Spread Kd= .0295(or 2.95%) + .0577(or 5.77%)= .0875(or 8.75%) 2. Marginal Cost of Equity: Ke= Kd+Risk Premium Risk Premium for choosing to invest in a more risky asset, the premium will be set at 10% due to the the falling stock price and ROE has dropped to -200% making the risky stock unappealing so setting the premium as high as I did should influence investors. Ke= .0875+.10= .1875(or 18.75%) 3. Marginal Cost of Preferred Stock: Preferred Stock Return would be a little less, Costing us 17.75% because the preferred stock(even though this company does not have any) would be less risky because of the fact that shareholders of preferred stock would get payed before those holders of common stock. 4. Marginal Cost of Leasing: KL= Kd(1-T)+ Premium KL=.0875(1-.35)+.02= .0769(or 7.69%) Referring to my source, under leases, it says it has various % so .02 premium would seem appropriate due to an increased risk of default. “The Company enters into non-cancelable operating leases for retail stores, distribution facilities, equipment, and office space. Most leases have fixed rentals, with many of the real estate leases requiring normal and customary additional payments for real estate taxes and occupancy-related costs. Rent expense for leases having rent holidays, landlord incentives or scheduled rent increases is recorded on a straight-line......

Words: 581 - Pages: 3

Premium Essay


...Nike Kim Ford is a portfolio manager for the NorthPoint Group and she is assessing whether to buy shares of Nike stock for her NorthPoint Large Cap Fund. Ms. Ford has asked her assistant, Joanna Cohen, to estimate Nike’s cost of capital so Ms. Ford could make an informative decision whether to buy Nike shares for her Fund. I will analyze Ms. Cohen’s methodologies and results of Nike’s cost of capital. Ms. Cohen used the book value for debt and equity when she should have used the market value. The market value of debt is equal to $1,277.42 and the market value of equity is $11,427.44 (Exhibit 1). We these two corrected value we can find the correct weight of debt and weight of equity. I calculated the weight of debt to be 10.05% and weight of equity as 89.95%. I next calculated the cost of equity using the CAPM method. I used the 20 Year Yield (5.74%) on US Treasuries as we are calculating the future value. As well in line with looking at the future I used the most recent Beta (0.69) in light of using the average beta that incorporates historical data. Finally, I used the Arithmetic Mean (7.50%) as the Arithmetic Mean is typically used to estimate returns on a future value where the Geometric Mean is stronger at looking at the historical performance. Using the CAPM I calculate the cost of equity at 10.92%. To compare models I also calculated the cost of equity using the dividend growth model (DDM) and calculated the cost of equity at 6.70%. (Exhibit1). In this case......

Words: 500 - Pages: 2

Premium Essay


...5%) = 14.33% Cost of Capital = Cost of Equity (Risk Free Rate) + YTM (1- Tax Rate)(Debt Portion) = 14.33% (0.8) + 10% (1-0.4) (0.2) = 12.66%  Therefore WACC = 12.66%. This value can be used to discount any project ii. The firm is proposing borrowing an additional RM200 million in debt and repurchasing stock. If it does so its rating will decline to A, with a market interest rate (yield to maturity) of 12%. What will the weighted average cost of capital be if they make this move? (3 marks) New Market Value of Equity = RM800 Million – RM200 Million = RM600 Million If the firm borrows RM 200 million repurchase stock, Equity will drop to RM 600 million New Debt/Equity Ratio = Debt Value / Equity Value = 400/600 = 0.67 Unlevered Beta = AVG Beta / (1+ Equity Portion * Old Debt Equity Ratio) = 1.15 / (1 + 0.6*0.25) = 1.00 New Beta = Unlevered Beta (1+Equity Portion * New Debt Equity Ratio) =1.00 (1+0.6*0.67) = 1.40 New Cost of Equity = Risk Free Rate + New Beta (Market Risk Premium Rate) = 8% + 1.40 (5.5%) = 15.70% New Cost of Capital = Cost of Equity (Risk Free Rate) + YTM (1- Tax Rate)(Debt Portion) = 15.70% (0.6) + (44/400) (1-0.4) (0.4) = 12.06 % Therefore WACC = 12.06% iii. Why do you think the company’s rating will decline with the move of stock repurchasing as mentioned in question 2(b) above? (3......

Words: 822 - Pages: 4

Premium Essay


...Nike Case Team 5 – Windsor Cohort (Heidi Limmonen, Oksana Simakina, Masayuki Kondo, Rui Dias, Andres Losada, Zsolt Makai) 1. What is the WACC and why is it important to estimate a firm’s cost of capital? Do you agree with Joanna Cohen’s WACC calculation? Why or why not? WACC is the rate that a company is expected to pay to debtors and creditors. A weighted average of the component cost of debt, preferred stock, and common equity. (Birgham & Houston, 2009) This is the minimum rate that a company must earn on its assets in order to satisfy the company’s shareholders (most importantly, the creditors and the owners). WACC is calculated as a weighted average, or composite, of the various types of funds used over time, regardless of the specific financing used in a given year. (Birgham & Houston, 2009) The WACC is a useful tool to measure how a company is financed and what the costs are of its capital. Furthermore WACC sets the minimum level that a company has to earn in order to satisfy creditors and owners (see above), therefore the model can be used as a benchmark figure (a minimum return rate) that a new project has to meet. The expected rate of return when evaluating such new projects has to be higher than the WACC (benchmark) in order to be profitable. We don’t agree with the way Joanna Cohen calculated the WACC. Her assumptions made to calculate the cost of equity by the CAPM were not accurate. She only made general assumptions about the general......

Words: 1930 - Pages: 8

Premium Essay

Wacc Project

...WACC Project On Amazon Due Date: January 16, 2016 Name: Professor Finding the weighted average cost of capital for Ticker: AMNZ Amazon is an American publically traded company and is one of the largest retailing firms headquartered in Seattle, Washington. The reason why I chose this firm is that it has equity, debt and lease payments in its capital structure. The following are the calculations performed in order to determine the WACC for the firm. Cost of debt According to Moody’s report for year 2014, the credit rating of Baa1 reflects excellent liquidity and financial policy for the shareholders (Moody, 2014). Even though the article reflected it to be a positive sign for the firm, still the rating is quiet low. Based on the financial statements of, if the firm has good credit ratings it must add 0.625% to the LIBOR rate in order to derive the cost of debt and if the rating is poor it must add 1% to the LIBOR rate (Amazon, 2014). I presume the credit rating to be extremely low so adopting a conservative approach, I have rather added 2% to the rate: The cost of debt for therefore is: KD= RF + spread KD= 0.561% + 2% KD = 2.561% For, the interest rate is the function of LIBOR rate so the book value approximately equals the market value. The estimated fair value of long-term debt is $9.981 billion ($9.1 billion for notes and $881 million for other long-term debt) as stated in the note 6 to the financial statements...

Words: 944 - Pages: 4

Premium Essay

Bus 5440 Google Wacc Project

...BUS 5440 Google WACC Project Click Link Below To Buy: Google WACC Project In this project, you will find and discern the appropriate data to determine a realistic assessment of the weighted average cost of capital for Google. You will need to search for data from several sources, use subjective judgment to determine which data to use or discard, use subjective judgment to determine which calculation gives a more acceptable estimate and make some simplifying assumptions. The purpose of the projects is to show some of the sources of measurement errors in financial analysis, to introduce the diverse sources of publicly available financial information and to develop skill in analysis in situations where there are too much or too little data. Pages showing equations with data and brief description There is no page length given for this as it can vary greatly. This section is to be divided up based on the topics. In each section, you must show and explain the equations that are used. In addition, you are to draw any conclusions on the company you can from this data. Please note that detailed worksheets showing all of the calculations for this section are to be included in an appendix. Cost of Equity (Common Stock) Beta from Regression and two Betas from analysts Beta Chosen for CAPM and why Capital Assets Pricing Model (include how determined RF and[ RM or (RM – RF)] Discounted Cash Flow (DCF) (only...

Words: 447 - Pages: 2

Free Essay


...equity and debt. According to our text the r above the little e is the required return for equity, and the r above the d is the required return for debt. L is the market value proportion of debt financing and T is the marginal corporate tax rate on income for the proposed project. In word format the equation states that WACC is the equity of the firm divided by the debt plus equity times the required return of equity plus the debt divided by the debt plus equity times one minus the marginal corporate tax rate on the project times the required return for debt. This should equal one minus the market value proportion of debt financing times the required return for equity plus the market value proportion of debt financing times one minus the marginal tax rate times the required return for debt. The WACC is expressed as an after-corporate-tax- return because investors are paid after the corporate taxes are. Furthermore, in regard to equity is also an after corporate tax return (Emery, Finnerty & Stowe, 2007). To use the WACC one must understand the purpose is twofold. First as a measure to ensure that the financial obligation of the company is being held to a certain set of standards. The end goal of the WACC is to generate capital for those who hold stake within the company. When these numbers are not reflected are there are measured losses this is how the company can see that changes need to be made to shift in a profitable direction....

Words: 285 - Pages: 2