The
aim of this paper is to demonstrate the weighted average cost of capital (WACC)
of the Apple & Intel Corporation. The weighted average cost of capital
determines whether the corporation has maintained the optimum capital structure
or not. The low cost of capital indicates an optimum capital structure. Along
with WACC, the paper has evaluated the stock value using the Discounted
Dividend Model (DDM). After evaluating the stock value it is compared with the
current price of the stock. Overall the paper provides a brief overview of the
financial status of both the corporations.
Apple Corporation of Financial Management of the Apple
& Intel Corporation
Apple
Corporation is one of the world largest technology organizations. The Headquarter
of the corporation is located in Cupertino California. The organization
manufactures various products which include iPhone, iPad, Mac and other
electronic equipment. The organization was established in the year 1976.
According to 2018 estimates, the corporation is operating approximately 500
retail stores. The company has employed 123000 employees up to 2017. The
organization has experienced immense growth with the passage of time and has
the presence in many countries around the world.
Intel Corporation of Financial Management of the Apple
& Intel Corporation
Intel
organization is a multinational organization. The Headquarter of the Intel
Corporation is located in Santa Clara California USA. The organization was
established in the year 1968. The products that the company manufactures
include microprocessors, CPUs, Modems and Mobile phones. According to 2017
estimates the company has employed 106000 employees.
Estimating the Stock Value
Dividend
|
|
Discount
|
|
Model
|
|
Apple
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
0
|
1
|
2
|
3
|
4
|
5
|
Earnings
|
|
|
|
|
|
|
|
|
1
|
EPS
Growth Rate
|
|
|
-10%
|
14%
|
43%
|
-10%
|
11%
|
2
|
EPS
|
|
$ 6.31
|
$ 5.68
|
$ 6.45
|
$ 9.22
|
$ 8.31
|
$ 9.21
|
|
|
|
|
|
|
|
|
|
Dividends
|
|
|
|
|
|
|
|
|
3
|
Dividend
Payout Ratio
|
|
|
27%
|
29%
|
22%
|
25%
|
27%
|
4
|
Divi
|
|
|
$ 1.56
|
$ 1.84
|
$ 2.06
|
$ 2.06
|
$ 2.44
|
|
|
|
|
|
|
|
|
|
5
|
Equity
Cost of Capital
|
|
|
12.6%
|
|
|
|
|
6
|
Estimated
Stock Price
|
|
$
6.90
|
$
6.21
|
$
5.16
|
$
3.75
|
$
2.17
|
|
The
above table is depicting the estimated stock price of the Apple Corporation (Tennent, 2008).
Dividend
|
|
Discount
|
|
Model
|
|
Intel
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
0
|
1
|
2
|
3
|
4
|
5
|
Earnings
|
|
|
|
|
|
|
|
|
1
|
EPS
Growth Rate
|
|
|
-11%
|
22%
|
1%
|
-9%
|
-6%
|
2
|
EPS
|
|
$
2.13
|
$ 1.89
|
$ 2.31
|
$ 2.33
|
$ 2.12
|
$ 1.99
|
|
|
|
|
|
|
|
|
|
Dividends
|
|
|
|
|
|
|
|
|
3
|
Dividend
Payout Ratio
|
|
|
49%
|
43%
|
41%
|
48%
|
37%
|
4
|
Div
|
|
|
$ 0.92
|
$ 0.99
|
$ 0.95
|
$ 1.02
|
$ 0.74
|
|
|
|
|
|
|
|
|
|
5
|
Equity
Cost of Capital
|
|
|
11.4%
|
|
|
|
|
6
|
Estimated
Stock Price
|
|
$
3.40
|
$
2.87
|
$
2.21
|
$
1.51
|
$
0.67
|
|
The
above table is depicting the estimated stock price of Intel Corporation
Estimating Cost of Capital (WACC)
|
|
|
|
Weighted Average Cost of Capital (WACC) Apple Inc.
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Equity
|
|
|
|
|
Weight of Equity
|
|
|
|
|
Risk-free rate
|
|
7.00%
|
|
|
Market Capitalization (E)
|
|
940413.354
|
|
Beta
|
|
1.14
|
|
|
Weight of equity
|
|
0.902707831
|
|
Market Premium
|
|
6%
|
|
|
|
|
|
|
Cost of Equity
|
|
13.84%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Debt
|
|
|
|
|
Weight of Debt
|
|
|
|
|
Interest Expense
|
|
2323
|
|
|
The book value of Debt
|
|
101356
|
|
Tax rate
|
|
35%
|
|
|
Weight of Debt
|
|
0.097292169
|
|
Cost of Debt
|
|
2.29%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WACC
|
|
|
12.64%
|
|
|
|
|
|
The
weighted average cost of capital of the Apple Corporation is 12.64%. In the
above table, it can be seen that the book value of debt is $101356 and the book
value of equity is $940413.354. The
weight of equity is 0.902 and the weight of debt is 0.097. Through analyzing
the WACC of Apple Inc. it can be said that the company should take measures to
reduce its cost of capital a bit because it is a bit higher than Intel
Corporation who is another technological firm (Pandey, 2015).
|
|
|
|
Weighted Average Cost of Capital (WACC) Intel
Corporation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Equity
|
|
|
|
|
Weight of Equity
|
|
|
|
|
Risk-free rate
|
|
7.00%
|
|
|
Market Capitalization (E)
|
|
243345.2
|
|
Beta
|
|
0.90
|
|
|
Weight of equity
|
|
0.903308621
|
|
Market Premium
|
|
6%
|
|
|
|
|
|
|
Cost of Equity
|
|
12.40%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Debt
|
|
|
|
|
Weight of Debt
|
|
|
|
|
Interest Expense
|
|
646
|
|
|
The book value of Debt
|
|
26048
|
|
Tax rate
|
|
35%
|
|
|
Weight of Debt
|
|
0.096691379
|
|
Cost of Debt
|
|
2.48%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WACC
|
|
|
11.36%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
WACC of Intel Corporation is 11.36%. The book value of the debt is 26048 and
the book value of the market capitalization (equity) is 243345.2. The tax rate
is assumed to be 35%. The WACC of the corporation is not much higher however it
is suggested to the corporation to take some steps to reduce the cost of
capital even further so that company can smooth its operations (Tennent, 2008).Conclusion on Financial Management of the Apple
& Intel Corporation
If
all the above discussion is summarized than it is evident that The WACC of both
the corporations is not much higher however it is suggested to the corporation
to take some steps to reduce the cost of capital even further so that company
can smooth its operations.
References
of
Financial Management of the Apple & Intel Corporation
Pandey, I. (2015). Financial Management. Vikas
Publishing House.
Tennent, J. (2008). Guide to Financial
Management (illustrated ed.). John Wiley & Sons.