




下载本文档
版权说明:本文档由用户提供并上传,收益归属内容提供方,若内容存在侵权,请进行举报或认领
文档简介
1、case 1 - marriott corporation: the cost of capital fin500team 4: jesse galindo, sulabh gupta, maggie jones, wale olukanmimarriott 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
2、food service company with sales of over $6 billion by 1987. at the time, marriott had three main lines of business, lodging, contract services and restaurants, with lodging generating about 51% of companys profits. the four key elements of marriotts financial strategy were managing hotel assets rath
3、er than owning, investing in projects with the goal of increasing shareholder value, optimizing the use of debt, and repurchasing their undervalued shares. marriott corporation relied on measuring the opportunity cost of capital for investments by utilizing the concept of weighted average cost of ca
4、pital (wacc). in april 1988, vp of project finance, dan cohrs suggested that the divisional hurdle rates at the company would 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 fro
5、m their lodging, contract services and restaurants lines of businesses. to make the company managers more involved in its financial strategies, marriott also considered using the hurdle rates for determining the incentive compensations. what is the weighted average cost of capital (wacc) for marriot
6、t corporation? wacc = (1 - )rd(d/v) + re(e/v)d = market value of debte = market value of equityv = value of the firm = d + 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)
7、= 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 =1.47using 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 ra
8、te + 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%if 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 marrio
9、tt= 11.39%wacc for lodging division = 9.25%wacc for restaurant division = 13.84%wacc for marriotts contract division = 23.07%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 h
10、as to be careful when applying a single cost of capital across the various departments. based on the waccs stated above for 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
11、 departments are higher. we can equate the cost of capital with risk, so therefore the risk in the lodging department is 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
12、entire company. by marriott using this rate, then any project that arises out of the lodging division will be rejected since 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
13、 the restaurant and contract service division will be approved since they are evaluated at a lower rate than the determined 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 ra
14、te, while they will be rejecting lower risk projects from the lodging division because they are using a higher rate. in summary, 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
15、 value leveraged/vbetastax rate unleveredbeta= s / (1 + (1 ) d/e)hilton14.000.7644.000.70holiday79.001.3544.000.43la quinta69.000.8944.000.40ramada65.001.3644.000.67totalaverage unlevered beta0.55u = 0.55cost of equityusing the target debt ratio of 74%:ts = u (1 + (1 - ) d/e)ts = .55 (1 + (1 - .44)(
16、.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 + credit 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 l
17、everaged/vbetastax rate unleveredbeta= s / (1 + (1 ) d/e)churchs4.001.4544.001.42collins foods10.001.4544.001.37frischs6.000.5744.000.55lubys1.000.7644.000.76mcdonalds23.000.9444.000.81wendys21.001.3244.001.15totalaverage unlevered beta1.01u = 1.01cost of equityusing the target debt ratio of 42%:ts
18、= 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 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
温馨提示
- 1. 本站所有资源如无特殊说明,都需要本地电脑安装OFFICE2007和PDF阅读器。图纸软件为CAD,CAXA,PROE,UG,SolidWorks等.压缩文件请下载最新的WinRAR软件解压。
- 2. 本站的文档不包含任何第三方提供的附件图纸等,如果需要附件,请联系上传者。文件的所有权益归上传用户所有。
- 3. 本站RAR压缩包中若带图纸,网页内容里面会有图纸预览,若没有图纸预览就没有图纸。
- 4. 未经权益所有人同意不得将文件中的内容挪作商业或盈利用途。
- 5. 人人文库网仅提供信息存储空间,仅对用户上传内容的表现方式做保护处理,对用户上传分享的文档内容本身不做任何修改或编辑,并不能对任何下载内容负责。
- 6. 下载文件中如有侵权或不适当内容,请与我们联系,我们立即纠正。
- 7. 本站不保证下载资源的准确性、安全性和完整性, 同时也不承担用户因使用这些下载资源对自己和他人造成任何形式的伤害或损失。
最新文档
- 精装交付的购房合同范本
- 物业中介部租房合同范本
- 特色小镇项目的合同范本
- 电商入驻协议合同书范本
- 机器人售后维修合同范本
- 自愿放弃养老协议书模板
- 精装房定价出售合同范本
- 长山中学学生管理协议书
- 给老板签订保底合同范本
- 现金赠与避税协议书范本
- 血糖仪的使用及维护
- 北师大版(2024新版)七年级上册数学全册教案
- 中考语文复习专题之《修辞手法》课件
- 心理咨询记录表10篇
- 《国家学生体质健康标准》登记卡
- 风力发电风机基础施工方案
- 专职消防队和义务消防队的组织管理制度
- 卫生间防水补漏合同协议书模板
- 公租房运营管理服务方案(技术方案)
- 住宅区和住宅建筑通信配套工程技术标准 DG-TJ08-606-2022
- AQ/T 9009-2015 生产安全事故应急演练评估规范(正式版)
评论
0/150
提交评论