Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Disney wacc

18/12/2020 Client: saad24vbs Deadline: 7 Days

The Walt Disney Company (DIS)




Weighted Average Cost of Capital (WACC)


BUS 5440



Introduction


The Walt Disney Company is the world’s largest media and entertainment conglomerate


with assets encompassing media networks, studio entertainment, parks and resorts, and


consumer products. The Walt Disney Company’s television and media network assets include


the ABC television network, and ten broadcast stations. In addition, Walt Disney’s portfolio of


cable networks include: ABC Family, Disney Channel, Toon Disney, and ESPN (80% ownership).


The Walt Disney Studios produces films through lines such as Walt Disney Pictures, Touchstone,


and Pixar. With the recent acquisition of Marvel Entertainment, the Walt Disney Company


enters as a top comic book publisher and film producer. Studio entertainment produces and


acquires live-action and animated motion pictures for distribution to the theatrical, home video


and television markets. Theme parks and resorts include the operations of the Walt Disney


World Resort in Florida, Disneyland Park, the Disneyland Hotel and the Disneyland Pacific Hotel


in California. Consumer products segment includes merchandise licensing, publishing.


The Walt Disney Company has a prestigious history in the entertainment industry,


stretching over 75 years. Since its inception in 1923, the Walt Disney Company and additional


affiliated businesses have remained committed to produce supreme entertainment experiences


based upon the rich legacy of quality creative content and incomparable storytelling. Within


the past few decades, Disney has moved into a wider market, beginning the Disney Channel on


cable and establishing subdivisions such as Touchstone Pictures to produce films other than the


usual family-oriented fare, gaining a firmer footing on a broader range. Starting in 1984, Disney


enjoyed an enormous creative and financial renaissance, in part to the leadership of CEO


Michael Eisner, the success of all its subsidiaries, sales through the Disney Stores, and a


3


recommitment to excellence in developing original feature-length animated films. Under


Eisner’s guidance, Disney acquired Capital Cities/ABC in 1996, a $19 billion deal that increased


the company’s stature immensely (Sander, 1). Adding to the theme parks, cruise ships,


professional sports teams, and dozens of other businesses owned by the company, the


acquisition of Capital Cities/ABC gave Disney the power of broadcasting and the ability to meld


entertainment content with programming. During the late 1990s, the company was


aggressively building a presence on the Internet and adopting a concentrated approach to


international expansion. Disney has traditionally relied on its existing creative components to


continually produce new original properties to fuel the consumer products sales however in


2009 the media giant purchased Marvel for $4.3 billion in cash and stock. The deal expanded


Disney’s stable of intellectual property with the addition of such characters as Iron Man, Spider


Man, and the X-Men. Which have all been turned into successful Hollywood blockbusters and


Licensed for other purposes (Hoovers, 1).


Equations with data and description


Cost of Equity


Beta from Regression and two Betas from analysts


Regression-1.21


Google Finance-1.20


Yahoo Finance-1.33


Beta Chosen for CAPM and why


Since the betas from all three sources, Google Finance (1.20), Yahoo Finance (1.33) and the beta from regression totals (1.21) are close, I decided to use the average between the three. The average between the totals is 1.25


-See Appendix A


Capital Assets Pricing Model (include how determined RF and [ RM or (RM – RF)]


Risk Free Rate (RF), I chose the 30 Year Treasury Yield from the Wall Street Journal as of 20 March 2017. The Market Risk Premium was obtained from stock analysis on net. The expected rate of market portfolio return for Disney was 13.12%. Through subtracting the risk free rate from the market expected return, (Rm-Rf). I concluded that my market risk premium was: 13.12% - 3.10% = 10.02%. I decided to use the data from stock analysis on net versus the DCF, because the DCF was used on a quarterly basis and I wasn’t sure if the timing will affect my final analysis which was conducted on an annual basis.


CAPM


Discounted Cash Flow (DCF)


[(Dividend1 x (1+g)]/ Price0 + g


[$1.42x (1 + 6.46)]/$100.80 + 6.46


$10.59/$107.26= 9.87%


Own-Bond-Yield-plus-Judgmental-Risk-Premium (include how determine risk premium)


· Read historical risk premium Chapter 9 cost of capital, formula is re= rd + judgmental risk premium (rd = cost of debt, re = cost of equity) Brandon chose 6.2 because if the riskiness explain that Disney is the leader in the industry for the longest and that they have established dominance in a global presence which lowers their risk, therefore I chose to lower the risk premium by 1%


According to the textbook, the historical risk premium uses data from 1926 thorugh the most recent year


Cost of Preferred Stock


Disney has not issued any preferred stock.


Cost of Debt (make sure to include table that lists all bond issues with weighted average cost of debt)


Disney cost of debt was determined by the sum of all the market values of bonds issued. The formula used to determine each individual market value was the amount issued divided by the par value. This gave me the quantity of bond issued which I multiplied by the price of the bond.


My calculations rendered these totals:


99,900,000 + 99,900,000 + 90,100,000 + 98,900,000 + 103,100,000 + 75,225,000 + 76,275,000 + 75,525,000 + 76,350,000 + 75,225,000 = 870,500,000


Market Value of Debt (will have calculated above, but will need to add any long term leases from balance sheet to get total market value of debt)


Market Value of debt is determined by adding the cost of debt to the cost of leases.


Mv of bonds + Mv of Capital leases = Mv of Debt


870,500,000 + 5,132,000,000 = 6,002,500,000


Market Value of Equity


The Market value of equity is calculated by multiplying the number of common shares by the price of the stock.


1,580,000,000 ($113.11) = $178,713,800,000.00


Market Value of Preferred Stock


The Disney company has not issued preferred stock.


Value of Firm


The value of the Disney Company was determined by using the following formula:


Market Value of dividends + Market Value of equity = Market Value of the firm


6,002,500,000 + $178,713,800,000 = $184,716,300,000


Firm’s Tax Rate (explain how determined)


Disney’s company tax rate is 34.15, according to data from Morningstar.com for the year of 2016.


Weight for Equity


The Disney Company Weight of Equity was calculated by using the formula below:


Market Value of Equity / Market Value of Firm


$178,713,800,000 / $184,716,300,000 = 97%


Weight for Preferred Stock


The Disney Company has a 0% weight of preferred stock, since it hasn’t issued preferred stock.


Weight for Debt


To calculate the Weight of Debt we use the formula:


Market Value of Debt / Market Value of Firm


$6,002,500,000/ $184,716,300,000 = 3%


WACC (Weighted Average Cost of Capital)


*no preferred stock, all is debt and equity


*wacc=(wd X (1-Tax rate) X Rd) + (ws X average rs)


(Wd X (1-34.15) X Rd) + (Ws X average Rs)


I. Assumptions: including but not limited to RF , RM, Rm - RF. growth rate of dividends. This page should have a brief description of how you came up with the estimates with spreadsheets, etc. to be put in the appendix.


1) The risk markup that I chose for my company was the arithmetic average of t-bonds of 6.24% dated 1928-2016. The reasoning for my selection was based on the fact that the Disney Company was founded in 1923.


II. Appendix


Appendix should include all relevant data including debt data from Morningstar, calculations of weighted average cost of debt, stock returns, betas from analysts, beta regression analysis, method/sourcing for RF and RM, growth rates for dividends, different methods to determine tax rates, etc.


1) Screenshot form regression


III. References


1) http://www.investopedia.com/terms/b/beta.asp


Applied Sciences

Architecture and Design

Biology

Business & Finance

Chemistry

Computer Science

Geography

Geology

Education

Engineering

English

Environmental science

Spanish

Government

History

Human Resource Management

Information Systems

Law

Literature

Mathematics

Nursing

Physics

Political Science

Psychology

Reading

Science

Social Science

Home

Blog

Archive

Contact

google+twitterfacebook

Copyright © 2019 HomeworkMarket.com

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Top Essay Tutor
University Coursework Help
Essay & Assignment Help
Calculation Guru
Innovative Writer
Helping Hand
Writer Writer Name Offer Chat
Top Essay Tutor

ONLINE

Top Essay Tutor

I have more than 12 years of experience in managing online classes, exams, and quizzes on different websites like; Connect, McGraw-Hill, and Blackboard. I always provide a guarantee to my clients for their grades.

$105 Chat With Writer
University Coursework Help

ONLINE

University Coursework Help

Hi dear, I am ready to do your homework in a reasonable price.

$102 Chat With Writer
Essay & Assignment Help

ONLINE

Essay & Assignment Help

I have a Master’s degree and experience of more than 5 years in this industry, I have worked on several similar projects of Research writing, Academic writing & Business writing and can deliver A+ quality writing even to Short Deadlines. I have successfully completed more than 2100+ projects on different websites for respective clients. I can generally write 10-15 pages daily. I am interested to hear more about the project and about the subject matter of the writing. I will deliver Premium quality work without Plagiarism at less price and time. Get quality work by awarding this project to me, I look forward to getting started for you as soon as possible. Thanks!

$95 Chat With Writer
Calculation Guru

ONLINE

Calculation Guru

I see that your standard of work is to get content for articles. Well, you are in the right place because I am a professional content writer holding a PhD. in English, as well as having immense experience in writing articles for a vast variety of niches and category such as newest trends, health issues, entertainment, technology, etc and I will make sure your article has all the key pointers and relevant information, Pros, Cons and basically all the information that a perfect article needs with good research. Your article is guaranteed to be appealing, attractive, engaging, original and passed through Copyscape for the audience so once they start reading they keep asking for more and stay interested.

$95 Chat With Writer
Innovative Writer

ONLINE

Innovative Writer

I have read and understood all your initial requirements, and I am very professional in this task, I would be the best choice for this project, I am a PhD writer with 6-7 years of experience and can deliver quality notes to tight deadlines. I can generally compile up to 10 pages of lecture notes per day. I am known as Unrivaled Quality, Written to Standard, providing Plagiarism-free woork, and Always on Time

$95 Chat With Writer
Helping Hand

ONLINE

Helping Hand

Hello, I an ranked top 10 freelancers in academic and contents writing. I can write and updated your personal statement with great quality and free of plagiarism as I am a master writer with 5 years experience in similar ps and research writing projects. Kindly send me more information about your project. You can award me any time as I am ready to start your project curiously. Waiting for your positive response. Thank you!

$95 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

Kendall hunt coupon code september 2019 - Global operational data link document - Aimr code of ethics - Day of the dead nicaragua - How do you solve a 1 2bh for b - World Civilization before 1650. Gibby - Firm protective structure gives cell its shape - Nasa water rocket simulator - 1 page - HR - Ana standards of practice 2017 - Iso 9001 management review meeting template - Which scenario is an example of intrinsic motivation - Statdisk online - Eng 121 week 2 assignment critical essay outline - Delivery models in health care - Map of leif ericson's voyage - Properties of plumbing materials - Due today in 8 hours...... please read first - Week 1 Discussion - Lol u tk him 2da bar - Sam cengage project answers 2016 - 25 sumner street sutherland - Labview signal processing tutorial - Management project proposal - Shall we dance perfidia - My bounty is as boundless as the sea meaning - How to prepare a production cost report - How are forward rates quoted - Salt concentration of potato - Imagine a society that produces military goods - Dennis bellamy halls bradford - World War 2 - Love what life is all about leo buscaglia - Week 6 Discussion - Organizational behavior managing people and organizations pdf - Discussion post - 107nurw2 - Business Process Redesign - At dusk by natasha trethewey analysis - +91-8306951337 get your love back by vashikaran IN Erode - Pharmacy Question - Mr gustave j lesueur titanic - Brass coefficient of thermal expansion - Medical nutrition therapy a case study approach answers - Strategic management frank t rothaermel mcgraw hill education 3 ed - Fair day's pay for a fair day's work taylor - Century 21 accounting chapter 15 mastery problem answers - Looking For Dissertation Help UAE? - How is oil is formed - Questions1 - Morrisons receipt vat codes - Leadership Style Interview for a Company's Newsletter - Essay - Films for the humanities & sciences - Bright futures family day care - Yvette's brave battle answer key - Timberline Health - Vanguard t rex caravan - East egg new york - Ferroli optimax 25s manual - Qual 8 - Which point is a solution to the system below - 8 parts of speech song - N in nernst equation - Medical ethics - Before time - Daphnia heart rate lab answers - Hard drawn steel wire specification - Percentage of copper in brass experiment - A limitation of gestalt therapy is that it - Health informatics 1000 words due in 10hrs - Guhring tap drill chart - 100 words positive response with three references due tonight at 7Pm - Srm software should be capable of quizlet - A personal portrait of charlemagne answers - Maths made easy biology gcse - M-4 - Select one industry and highlight the advancements Blockchain - The term "micro-macro dilemma" means that: - Aldridge & district dog training club - Cable subjected to a uniformly distributed load example - Trainor alston lawyers coatbridge - Capm exam dumps free download - Boq com au internet banking - Week 6.1 Discussion - Electron configuration for fe 2 - Air cargo tracking system ppt - Small bowel obstruction nursing interventions - Discussionn(week 8) - Facial consent form template - Kitchen gadgets draw a context diagram for the order system - Criminal jurisprudence reviewer with answer key - What is five sixths of 30 - Strategic Management - What's driving porsche case study - Ford interest advantage login - 3 nootka court broadbeach waters prize home - How to write a nursing diagnosis in pes format - Embraced by the needle outline - Ichi ni san yon go roku nana