, FIN3701 ASSIGNMENT 2 SEMESTER 2 2025 ANSWERS
DUE DATE: 18 SEPTEMBER 2025
QUESTION 1
MathethePharm Ltd
1.1 Weighted Average Cost of Capital (WACC) per Financing Range
Cost of Debt (Debenture)
• Par value = R1 000
• Coupon = 8% → R80/year
• Issue price = R1 000 – 5% discount = R950
• Flotation costs = R20 per debenture
• Net proceeds = 950 – 20 = R930
• Before-tax cost of debt = 80 ÷ 930 = 8.60%
• After-tax cost of debt = 8.60% × (1 – 0.30) = 6.02%
Cost of Bank Loan
• After-tax cost = 10%
Cost of Equity (Retained Earnings)
• Dividend = R10
• Growth rate = 3%
• Price = R90
• Cost = (10 ÷ 90) + 0.03 = 0.1111 + 0.03 = 14.11%
Cost of New Equity (New Shares)
• Net proceeds after flotation = R87.30
• Cost = (10 ÷ 87.30) + 0.03 = 0.1145 + 0.03 = 14.45%
Break-Points Calculation
• Debt break-point = R160 000 ÷ 0.40 = R400 000
DUE DATE: 18 SEPTEMBER 2025
QUESTION 1
MathethePharm Ltd
1.1 Weighted Average Cost of Capital (WACC) per Financing Range
Cost of Debt (Debenture)
• Par value = R1 000
• Coupon = 8% → R80/year
• Issue price = R1 000 – 5% discount = R950
• Flotation costs = R20 per debenture
• Net proceeds = 950 – 20 = R930
• Before-tax cost of debt = 80 ÷ 930 = 8.60%
• After-tax cost of debt = 8.60% × (1 – 0.30) = 6.02%
Cost of Bank Loan
• After-tax cost = 10%
Cost of Equity (Retained Earnings)
• Dividend = R10
• Growth rate = 3%
• Price = R90
• Cost = (10 ÷ 90) + 0.03 = 0.1111 + 0.03 = 14.11%
Cost of New Equity (New Shares)
• Net proceeds after flotation = R87.30
• Cost = (10 ÷ 87.30) + 0.03 = 0.1145 + 0.03 = 14.45%
Break-Points Calculation
• Debt break-point = R160 000 ÷ 0.40 = R400 000