版權(quán)說(shuō)明:本文檔由用戶(hù)提供并上傳,收益歸屬內(nèi)容提供方,若內(nèi)容存在侵權(quán),請(qǐng)進(jìn)行舉報(bào)或認(rèn)領(lǐng)
文檔簡(jiǎn)介
1、marriott corporation: the cost of capitalexecutive summaryj. willard marriott started marriott corporation in 1927 with a root beer stand, expanding it into a leading lodging and food service company with sales of over $6 billion by 1987. at the time, marriott had three main lines of business, lodgi
2、ng, contract services and restaurants, with lodging generating about 51% of companys profits. the four key elements of marriotts financial strategy were managing hotel assets rather than owning, investing in projects with the goal of increasing shareholder value, optimizing the use of debt, and repu
3、rchasing their undervalued shares. marriott corporation relied on measuring the opportunity cost of capital for investments by utilizing the concept of weighted average cost of capital (wacc). in april 1988, vp of project finance, dan cohrs suggested that the divisional hurdle rates at the company w
4、ould have a key impact on their future financial and operating strategies. marriott intended to continue its growth at a fast pace by relying on the best opportunities arising from their lodging, contract services and restaurants lines of businesses. to make the company managers more involved in its
5、 financial strategies, marriott also considered using the hurdle rates for determining the incentive compensations. what is the weighted average cost of capital (wacc) for marriott corporation? wacc = (1 - )rd(d/v) + re(e/v)d = market value of debte = market value of equityv = value of the firm = d
6、+ erd = pretax cost of debtre = after tax cost of debt = tax rate = 175.9/398.9 = 44%cost of equitytarget debt ratio is 60%; actual is 41% exhibit 1s = 1.11u = s / (1 + (1 ) d/e) = 1.11/(1 + (1 .44) (.41) = 0.80using the target debt ratio of 60%:ts = u (1 + (1 ) d/e)= .8(1 + (1 .44) (.6/.4)ts =1.47u
7、sing capm:rf = 8.95% long-term rate on u.s. government bonds(rm rf) = 7.43% average 1926-1987re = rf + ts (rm rf)= 8.95% + (1.47)(7.43%)= 19.87%cost of debtrd = government bond rate + credit spread= 8.95% + 1.30%= 10.25%wacc = (1 - )rd(d/v) + re(1 - d/v) = (1 .44) (.1025)(.6) + (.1987)(.4) = 11.39%i
8、f marriott used a single corporate hurdle rate for evaluating investment opportunities in each of its line of business, what would happen to the company over time? wacc for marriott= 11.39%wacc for lodging division = 9.25%wacc for restaurant division = 13.84%wacc for marriotts contract division = 23
9、.07%the main use of the hurdle rates is to assess investment decision in order to determine if its reasonable. using different rates for different division is also good, but one has to be careful when applying a single cost of capital across the various departments. based on the waccs stated above f
10、or the company and its various departments its obvious that the values are different. the cost of capital for lodging is lower than for the entire company, while that of the other departments are higher. we can equate the cost of capital with risk, so therefore the risk in the lodging department is
11、lower when compared with other departments that have a higher wacc. if marriott was to use a single corporate hurdle rate then they will be using the 11.39% rate which is for the entire company. by marriott using this rate, then any project that arises out of the lodging division will be rejected si
12、nce its cost of capital of 9.25% is lower than the cost of capital for the company. using a higher rate will result in a negative npv as well as a reduced cash flow. projects from the restaurant and contract service division will be approved since they are evaluated at a lower rate than the determin
13、ed cost of these various divisions. over time, marriott will be approving more high risk project from the restaurant and contract service division by evaluating them at a lower rate, while they will be rejecting lower risk projects from the lodging division because they are using a higher rate. in s
14、ummary, the risk that marriott will be assuming will increase over time as it continues to approve high risk projects.what is the wacc for the lodging division of marriott? market value leveraged/vbetastax rate unleveredbeta= s / (1 + (1 ) d/e)hilton14.000.7644.000.70holiday79.001.3544.000.43la quin
15、ta69.000.8944.000.40ramada65.001.3644.000.67totalaverage unlevered beta0.55u = 0.55cost of equityusing the target debt ratio of 74%:ts = u (1 + (1 - ) d/e)ts = .55 (1 + (1 - .44)(.74/.26)ts = 1.427using capm:re = rf + ts (rm rf)= 8.95% + 1.427(7.43%)= 19.55%cost of debtrd = government bond rate + cr
16、edit spread = 8.95% + 1.10%= 10.05%wacc = (1 )rd(d/v) + re(e/v) = (1 - .44)(.1005)(.74) + (.1955)(.26) = 9.25%what is the wacc for the restaurant division marriott? market value leveraged/vbetastax rate unleveredbeta= s / (1 + (1 ) d/e)churchs4.001.4544.001.42collins foods10.001.4544.001.37frischs6.
17、000.5744.000.55lubys1.000.7644.000.76mcdonalds23.000.9444.000.81wendys21.001.3244.001.15totalaverage unlevered beta1.01u = 1.01cost of equityusing the target debt ratio of 42%:ts = u (1 + (1 ) d/e)=1.01(1 + (1 - .44)*.42/.58)= 1.420using capm:re = rf + ts (rm rf)= 8.95% + 1.42(7.43%)= 19.50%cost of
18、debtrd = government bond rate + credit spread = 8.95% + 1.80%= 10.75%wacc = (1 - )rd(d/v) + re(1 - d/v) = (1 - .44)(.1075)(.42) + (.1950)(.58) = 13.84%what is the wacc for marriotts contract services division?u for marriott is the weighted average of the divisional us:identifiable assetsratiobeta unleveredlodging$2,777.40.610.55restaurants$567.600.121.01contract services$1,237.700.27$4,582.700.80.61(.55) + .12(1.01) + .27(u) = .80u = 2.514cost of equityusing the ta
溫馨提示
- 1. 本站所有資源如無(wú)特殊說(shuō)明,都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請(qǐng)下載最新的WinRAR軟件解壓。
- 2. 本站的文檔不包含任何第三方提供的附件圖紙等,如果需要附件,請(qǐng)聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶(hù)所有。
- 3. 本站RAR壓縮包中若帶圖紙,網(wǎng)頁(yè)內(nèi)容里面會(huì)有圖紙預(yù)覽,若沒(méi)有圖紙預(yù)覽就沒(méi)有圖紙。
- 4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
- 5. 人人文庫(kù)網(wǎng)僅提供信息存儲(chǔ)空間,僅對(duì)用戶(hù)上傳內(nèi)容的表現(xiàn)方式做保護(hù)處理,對(duì)用戶(hù)上傳分享的文檔內(nèi)容本身不做任何修改或編輯,并不能對(duì)任何下載內(nèi)容負(fù)責(zé)。
- 6. 下載文件中如有侵權(quán)或不適當(dāng)內(nèi)容,請(qǐng)與我們聯(lián)系,我們立即糾正。
- 7. 本站不保證下載資源的準(zhǔn)確性、安全性和完整性, 同時(shí)也不承擔(dān)用戶(hù)因使用這些下載資源對(duì)自己和他人造成任何形式的傷害或損失。
最新文檔
- 《板帶材生產(chǎn)概述》課件
- 《電子交易》課件
- DBJT 13-302-2018 現(xiàn)澆混凝土空心樓蓋應(yīng)用技術(shù)規(guī)程
- 第18課 從九一八事變到西安事變(解析版)
- 名著之魅 解析與啟示
- 體育場(chǎng)館衛(wèi)生消毒流程
- 腫瘤科護(hù)士年終總結(jié)
- 2023-2024年項(xiàng)目部安全管理人員安全培訓(xùn)考試題答案典型題匯編
- 2023年-2024年生產(chǎn)經(jīng)營(yíng)單位安全教育培訓(xùn)試題答案往年題考
- 外貿(mào)公司實(shí)習(xí)報(bào)告合集九篇
- 水電風(fēng)電項(xiàng)目審批核準(zhǔn)流程課件
- 足球教練員素質(zhì)和角色
- 初中八年級(jí)語(yǔ)文課件 桃花源記【省一等獎(jiǎng)】
- 名校長(zhǎng)工作總結(jié)匯報(bào)
- 商務(wù)接待禮儀流程
- 護(hù)理不良事件用藥錯(cuò)誤講課
- 新教材人教版高中英語(yǔ)選擇性必修第一冊(cè)全冊(cè)教學(xué)設(shè)計(jì)
- 2024北京大興區(qū)初三(上)期末化學(xué)試卷及答案
- 媒體與新聞法律法規(guī)法律意識(shí)與職業(yè)素養(yǎng)
- 推土機(jī)-推土機(jī)構(gòu)造與原理
- 九年級(jí)化學(xué)課程綱要
評(píng)論
0/150
提交評(píng)論