Calculate the WACC of Hubert Ltd Assume: The total Debt of Hubert Ltd. (264.155 mil) is at market value. The market valu
Posted: Wed May 18, 2022 11:53 pm
Calculate the WACC of Hubert Ltd
Assume:
The total Debt of Hubert Ltd. (264.155 mil) is at market value.
The market value of Equity is based on the current share price ($20) and the number of shares outstanding (150 mil)
Re = 5.1% Rd = 3.5%
Calculate WACC, show all workings and explain each step of calculation.
30 June 2021 Note $'000 5 6 7 15 129,907 119,335 216,670 2,625 4,927 473,464 Current assets Dash and cash equivalents Trade and other receivables Inventories Other financial assets Current tax assets Total current assets Non-current assets Plant and equipment Deferred tax assets Right-of-use assets Intangible assets Other financial assets Total non-current assets Total assets 8 22 9 15 14,434 17,426 33,186 229,804 2,326 297,176 770,640 6 22 175,796 7,210 11,861 23,592 626 219,085 6 15 Current liabilities Trade and other payables Lease liabilities Current tax labilities Provisions Other financial liabilities Total current liabilities Non-current liabilities Other payables Borrowings Lease abilities Deferred tax liabilities Provisions Total non-current liabilities Total liabilities Net assets 12,194 6 14 22 6 31,506 61 1,309 45,070 264,155 506,485 Equity Equity attributable to equity holders of the parent ssued capital Reserves Retained earnings Total equity 13 13 309,615 (14,537 211,407 506,485
30 June 2021 Note $'000 3(a) 3(b) 1,187,659 (773,991) 413,668 3(e) 284 (117,833) (12,344) (66,428) (1,517) (52,532) 6 3d) Revenue Cost of sales Gross profit Other income Employee benefits expenses Premises & utilities expenses Advertising and marketing expenses Doubtful debt expense Other expenses Earnings before interest, tax, depreciation & amortisation (EBITDA) Depreciation & amortisation expense Earnings before interest & tax (EBIT) Finance costs Finance income Profit before income tax Income tax expense Net profit after income tax for the year 163,298 310 (26,868) 136,430 311) 311 (9,157) 130 127,403 4 (36,435) 90,968 Cents Earnings per share for profit attributable to the ordinary equity holders basic earnings per share diluted earnings per share 65.8 12 12 65.2
Assume:
The total Debt of Hubert Ltd. (264.155 mil) is at market value.
The market value of Equity is based on the current share price ($20) and the number of shares outstanding (150 mil)
Re = 5.1% Rd = 3.5%
Calculate WACC, show all workings and explain each step of calculation.
- Calculate The Wacc Of Hubert Ltd Assume The Total Debt Of Hubert Ltd 264 155 Mil Is At Market Value The Market Valu 1 (65.14 KiB) Viewed 40 times
30 June 2021 Note $'000 3(a) 3(b) 1,187,659 (773,991) 413,668 3(e) 284 (117,833) (12,344) (66,428) (1,517) (52,532) 6 3d) Revenue Cost of sales Gross profit Other income Employee benefits expenses Premises & utilities expenses Advertising and marketing expenses Doubtful debt expense Other expenses Earnings before interest, tax, depreciation & amortisation (EBITDA) Depreciation & amortisation expense Earnings before interest & tax (EBIT) Finance costs Finance income Profit before income tax Income tax expense Net profit after income tax for the year 163,298 310 (26,868) 136,430 311) 311 (9,157) 130 127,403 4 (36,435) 90,968 Cents Earnings per share for profit attributable to the ordinary equity holders basic earnings per share diluted earnings per share 65.8 12 12 65.2