Starbucks Corporation
Valuation Discount rates play a key role in the valuation of discounted cash flows. Three rates are generally used to calculate the present value of future cash flows: the cost of equity (Ke), the weighted-average cost of capital (WACC), and the unlevered cost of capital (Ku).
The Cost of Common Equity
The cost of common equity is the building block for all of the other discount rates.The cost of common equity is based on the expectations that Starbucks’ investors have about the return they want for their common stock investment.
The cost of common equity is used in the dividend discount model and the flows to equity model because these models are related to common equity holders only. The cost of equity is measured by adding the risk free rate to the product of the market premium and Starbucks’ Beta. In formula: Ke = rf + Mr? Starbucks Ke rf14. 76% Mr25. 00% ?30. 75 Ke8. 51%
Weighted-Aver
...
age Cost of Capital
The weighted average cost of capital is used in the free cash flow model and the residual income model. The WACC is just how it sounds. It is a weighted-average of the costs of common equity, after-tax debt, after-tax NonOp (treated as negative debt), other capital claims, and preferred stock.
The weighting given to each cost is in proportion to total capital. The example above would be a four factor model. Starbucks uses a four factor model because it issues no preferred stock.
- Ke8. 51%
- Kd43. 58%
- KNonOp56. 34%
- KMinority8. 1%
- tc635%
Starbucks’ WACC: FVWeightCost
- Total Debt$702,7200. 033. 58%0. 095%
- NonOp(146,849)-0.016. 34%-0. 035%
- Minority Interest 124,147 0. 018.51%0. 040%
- Common Equity 25,762,301 0. 978. 51%8. 291%
- Total Capital$26,442,3191.008. 391%
WACC Unlevered
View entire sample
Join StudyHippo to see entire essay
age Cost of Capital
The weighted average cost of capital is used in the free cash flow model and the residual income model. The WACC is just how it sounds. It is a weighted-average of the costs of common equity, after-tax debt, after-tax NonOp (treated as negative debt), other capital claims, and preferred stock.
The weighting given to each cost is in proportion to total capital. The example above would be a four factor model. Starbucks uses a four factor model because it issues no preferred stock.
- Ke8. 51%
- Kd43. 58%
- KNonOp56. 34%
- KMinority8. 1%
- tc635%
Starbucks’ WACC: FVWeightCost
- Total Debt$702,7200. 033. 58%0. 095%
- NonOp(146,849)-0.016. 34%-0. 035%
- Minority Interest 124,147 0. 018.51%0. 040%
- Common Equity 25,762,301 0. 978. 51%8. 291%
- Total Capital$26,442,3191.008. 391%
WACC Unlevered
Cost of Equity
This is the cost of equity the firm would have if it were financed entirely with common equity. This rate is used in the adjusted present value model. The unlevered beta must be found to calculate this rate.
Footnotes and Sources
- I found the daily 30 year Treasury bond rate that was closest to Starbucks’ fiscal year end. ttp://www. federalreserve.gov/releases/h15/data/Business_day/H15_TCMNOM_Y30. txt. or http://www. treas. gov/offices/domestic-finance/debt-management/interest-rate/yield_historical_2006.shtml
- Premium given in class discussions
- From Value Line report dated 12-8-2006
- Starbucks 10-K 2006, Note 10, 5.5% * (1-. 35)
- Ke formula with ? = 1, then multiplied by (1-. 35)
- Corporate marginal tax rate from class
- Capital gains tax rate from class
- Individual marginal tax rate from class
- Asset essays
- Capital market essays
- Day Trading essays
- Depreciation essays
- Discounted Cash Flow essays
- Foreign Direct Investment essays
- Funds essays
- Futures Trading essays
- Internal Rate Of Return essays
- Million essays
- Revenue essays
- Adidas essays
- Amazon essays
- Apple essays
- Bmw essays
- British Airways essays
- Burger King essays
- Coca-Cola essays
- Company essays
- Costco essays
- Dell essays
- Ebay essays
- Enron essays
- Facebook essays
- Ford Motor Company essays
- Gap essays
- General Motors essays
- Google essays
- Honda essays
- Ibm essays
- Ikea essays
- Intel essays
- Iphone essays
- Johnson and Johnson essays
- Kellogg essays
- Key essays
- Kfc essays
- Mcdonald's essays
- Microsoft essays
- Myspace essays
- Nestle essays
- Netflix essays
- Nike essays
- Nokia essays
- Pepsi essays
- Pepsico essays
- Red Bull essays
- Ryanair essays
- Samsung essays
- Sony essays