Stock Market and Debt

The Wm. Wrigley Jr. Company: Capital Structure, Valuation, and Cost of Capital Wm. Wrigley Jr. Company is a well-known leader that manufactures confections such as gums, mints, hard and chewy candies, lollipops, and chocolates. The company was founded in 1891 and its headquarters is based in Chicago, Illinois. It has operations in over 40 countries and distributes many of its world famous brand such as Double mint, Extra, Skittles, Orbit to more than 180 countries.
Investment strategy of Blanka Dobrynin, managing partner of Aurora Borealis LLC focused on distressed companies, merger arbitrage, change of control transactions, and recapitalizations. They are trying to buy a large stake in the company and thereby force the management to reorganize the capital structure by raising the debt and using it to pay the dividends or buy back the shares. As a part of evaluating they wanted to find if they are inefficiently financed or not.
Under the proposed recapitalization, Wrigley would borrow $3 billion and use it either to pay equivalent dividends or to repurchase equivalent shares. Chandler, an associate in Aurora Borealis, was calculating the impact of this debt on the company. This would affect firm’s share value, cost of capital, debt coverage, earnings per share, and voting control. The debt can increase the value of firm by providing appropriate tax shields. This will give Wrigley a rating of BB/B, and as a result the interest rate charged will be 13%. Chandler knows that maximum value will be achieved when WACC is minimized and she is estimating the impact of recapitalization on cost of equity and WACC.

Save Time On Research and Writing
Hire a Pro to Write You a 100% Plagiarism-Free Paper.
Get My Paper

Management is being forced to reorganize the capital structure by raising the debt and using it to pay the dividends or buy back the shares because Blanka Dobrynin is trying to buy a large stake in the company. The buyback of shares would increase the EPS for the firm as a natural consequence of reduction in number of shares outstanding. The increase in EPS will signal towards a positive market sentiment, which would result in increase in share price. Also, raising debt at lower cost of debt i.e. at good credit ratings lowers the WACC due effect of the tax shield and hence the value of the
firm. Rather than banking on the long term investment in growth and stability of the firm, Aurora Borealis, banks on instantaneous rise and fall in stock prices.
The value of the company has increased because the introduction of debt in the capital structure of an un-levered firm increases the worth of the company by the amount equal to the present values of the tax shield the stock price of the company rises. This certainly will help in decreasing the value of the company as the overall wacc should also decrease. As the company will have the obligation of paying assured interests to the banks, one also will have to become cautious of the financial distress costs & the bankruptcy costs associated with it. We find that the voting control of the family has increased from 47% pre capitalization to 51% post capitalization, assuming that the Wrigley family did not sell any shares during repurchase and all the shares sold were of common stock and not of class B stock. According to the case, William Wrigley Jr. Company had 232.441 million shares outstanding and the marginal tax rate was 40%, reflecting the sum of federal, state, and local taxes, but there is no debt in its capitalization. Reviewing the extra dividend and stock buyback through new debt of the leveraged recapitalization. Now assuming Wrigley make 3 billion as new debt to pay an equivalent dividend, then the extra dividend per share will be 3 billion / 232.441 million= 12.91. And a serious of data will change following the debt, the former equity value is 56.37. So cause of the tax effect, the former equity value will be: 56.37 + (3 billion * 40%) / 232.441 = 61.53.
So, because of the new price, the new number of shares that will be repurchased: 3 billion / 61.53 = 48.75 million
And the new outstanding shares remain:
232.441 – 48.75 = 183.69 million.
So the new market value of equity= 183.69 * 67.53= 11.3 billion, the new market value = 11.3+3= 14.3 billion. Reviewing the WACC, EPS versus EBIT analysis of Wrigley and voting control. Analysis of WACC
WACC = ke x We (1 – T) * Wd
In this case, Wrigley’s market value of common equity was about 13.1 billion and its debt is 0. So We = 1 and Wd = 0. Assume that a risk-free rate Rf = 5.65% for 20-year U.S. Treasuries, the practice at Aurora Borealis was to use an equity-market risk premium Rp = 7%, and ? = 0.75. So, Ke = Rf + ? * Rp = 5.65% + 0.75 * 7% = 10.9%
WACC = 10.9% * 1 + Kd (1 – T) * 0 = 10.9%
In this case, the shareholders’ equity in 2001 is 1.276287 billion. After recapitalization, Wriglry will have 3 billion in debt. Short-term debt = 3 / (3 + 1.276287) = 70.15%
According to the rate of company, it is between B and BB, so same as Dobrynin’s choice that Wrigley’s pretax cost of debt Kd would be 13%. Beta of Wrigley from EXHIBIT 5, ?u= 0.75
?l = ?u [1 + (1-T) D/E] = 0.75*[1 + (1 – 40%) * 3 /11.3] = 0.87 Finally, ke= Rf + ? * Rp = 5.65% + 0.87 * 7% = 11.74%
We = 11.3 / (3 + 11.3) = 79%
Wd = 3 / (3+11.3) = 21%.
After computing these data, the post-recapitalization WACC can be computed: WACCn = ke x We + Kd(1-T) x Wd
= 11.74% * 797% + 21% * (1 – 40%) * 13%
= 10.91%
Analysis the voting control
Before the recapitalization, the Wrigley family controlled 21% of the common shares outstanding and 58% of class B common stock, so the percentage of Wrigley‘s family’s votes in the company:(189.8 * 21% + 42.641 * 58% * 10) / (189.8 + 42.641 * 10) = 46.60% After the recapitalization, assume that the new shares outstanding remain the same percentage. But the percentage of votes has been changed: (189.8 * 21% + 42.641 * 58% * 10) / (183.69 * 189.8/232.441 + 183.69 * 10 * 42.641/232.441) = 58.97% > 46.60% The current WACC of Wrigley is 10.9%. The raised debt, because of the debt tax shield under good credit ratings, it would reduce the WACC and hence increase the value of the firm. But in this case, the WACC almost remains the same. Although re-levering shows no effect on value of the firm, the EPS rises and the stock price rises due to the repurchase.
A possible explanation for this would be the decreasing financial stability of the firm and its ability to make profits in the future. The dividend payout, in our view is an ongoing commitment, as once the dividend is paid, shareholders expects at least the same dividends in the future. The reduction in dividends in future may disappoint the shareholders and the stock price may drop significantly after an announcement. A share repurchase is a temporary phenomenon and the company remains more flexible in terms of its financial decisions in the future. In conclusion, leveraged recapitalizations have the greatest impact on value when the target firm is trading at depressed values. Also, the very large asset value underlying the debt, the costs of financial distress appear to be negligible. But from the long-term growth perspective of the firm, the best policy would be to reinvest in the firm to grow in form of sales or pursue more profitable acquisitions. The dividend and stock buyback would although raise the price of the firm, but if control of the firm is not an issue of urgency and the management do not plan an appropriate utilization of the retained earnings and the new debt, then the company should refrain from adding on additional debt.

Fountain Essays
Calculate your paper price
Pages (550 words)
Approximate price: -

Why Work with Us

Top Quality and Well-Researched Papers

We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.

Professional and Experienced Academic Writers

We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.

Free Unlimited Revisions

If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.

Prompt Delivery and 100% Money-Back-Guarantee

All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.

Original & Confidential

We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.

24/7 Customer Support

Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.

Try it now!

Calculate the price of your order

Total price:
$0.00

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.

Essays

Essay Writing Service

No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.

Admissions

Admission Essays & Business Writing Help

An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.

Reviews

Editing Support

Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.

Reviews

Revision Support

If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.