The below report highlights the capital structure of the firm Fortescue Metals Group Limited. It is one of the leading iron ore production and exploration company which operates in the Pilbara region of northern Western Australia. Based on the last financial years, the capital structure of the firm will be determined and on that basis, several recommendations will be given to the firm.
The cost of capital comprises of overall cost of equity and debts fund of a particular organization. It is also considered as the required rate of return of the given organizations. Weighted Average Cost of Capital helps in determining the capital structure of the firm (Robb and Robinson 2014)
It can be inferred that all sources of capital, including debt, equity, bonds are included in the calculation of Weighted Average Cost of Capital. The WACC of an organization increases as the rate of return of equity of an organization increases (Zeitun and Tian 2014). The following tables will reflect the calculation of WACC of the firm Fortescue Metals Group Limited.
Cost of Equity |
|
|
|
Amount of Equity |
|
|
||
|
Riskfree rate |
2.39% |
|
|
Shares |
|
3111 |
|
|
Beta |
|
0.90 |
|
|
Price |
|
5.22 |
|
Market return |
10% |
|
|
Value |
|
16239.42 |
|
|
Cost of Equity |
9.38% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Debt |
|
|
|
Amount of Debt |
|
|
||
|
Rate |
|
2.75% |
|
|
Book value |
12257 |
|
|
Tax rate |
|
30% |
|
|
Adjustment |
1 |
|
|
Cost of Debt |
1.93% |
|
|
Value |
|
12257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital |
|
28496.42 |
|
|
|
|
|
|
|
|
|
|
WACC |
|
|
6.18% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of WACC for the year 2017
(Source: Created by Author)
Cost of Equity |
|
|
|
Amount of Equity |
|
|
|
||
|
Riskfree rate |
2.88% |
|
|
Shares |
|
3113 |
|
|
|
Beta |
|
0.90 |
|
|
Price |
|
3.5 |
|
|
Market return |
8% |
|
|
Value |
|
10895.5 |
|
|
|
Cost of Equity |
7.16% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Debt |
|
|
|
Amount of Debt |
|
|
|
||
|
Rate |
|
2.88% |
|
|
Book value |
8992 |
|
|
|
Taxrate |
|
30% |
|
|
Adjustment |
1 |
|
|
|
Cost of Debt |
2.02% |
|
|
Value |
|
8992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital |
|
19887.5 |
|
|
|
|
|
|
|
|
|
|
|
|
WACC |
|
|
4.84% |
|
|
|
|
|
|
Calculation of WACC for the year 2016
(Source: Created by Author)
Cost of Equity |
|
|
|
Amount of Equity |
|
|
||
|
Risk free rate |
3.42% |
|
|
Shares |
|
3113 |
|
|
Beta |
|
0.90 |
|
|
Price |
|
1.91 |
|
Market return |
7% |
|
|
Value |
|
5945.83 |
|
|
Cost of Equity |
6.59% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Debt |
|
|
|
Amount of Debt |
|
|
||
|
Rate |
|
3.42% |
|
|
Book value |
9813 |
|
|
Tax rate |
|
30% |
|
|
Adjustment |
1 |
|
|
Cost of Debt |
2.39% |
|
|
Value |
|
9813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital |
|
15758.83 |
|
|
|
|
|
|
|
|
|
|
WACC |
|
|
3.98% |
|
|
|
|
|
Calculation of WACC for the year 2015
(Source: Created by Author)
Cost of Equity |
|
|
|
|
Amount of Equity |
|
|
|
|
Riskfree rate |
|
3.45% |
|
|
Shares |
|
3113 |
|
Beta |
|
0.90 |
|
|
Price |
|
4.35 |
|
Market return |
|
5% |
|
|
Value |
|
13541.55 |
|
Cost of Equity |
|
4.49% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Debt |
|
|
|
|
Amount of Debt |
|
|
|
|
Rate |
|
2.88% |
|
|
Book value |
|
9981 |
|
Tax rate |
|
30% |
|
|
Adjustment |
|
1 |
|
Cost of Debt |
|
2.02% |
|
|
Value |
|
9981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital |
|
|
23522.55 |
|
|
|
|
|
|
|
|
|
WACC |
|
|
3.44% |
|
|
|
|
|
Calculation of WACC for the year 2014
(Source: Created by Author)
From the above analysis, it can be inferred that WACC of the firm has increased over the past few years. This further implies that rate of return on equity of the firm has increased, which can be considered as a positive sign for the firm (Zeitun and Tian 2014). It also implies that the capital structure of the firm Fortescue Metals Group Limited is less risky and has improved over the years. However, in comparison to industry average, WACC is on the lower side, which can be considered as a negative sign for the firm. In addition to this, it can be also inferred that the share capital of the firm has increased over the years. This can be considered as a positive sign for the firm.
The nature of capital structure of the firm can be evaluated with the help of debt equity ratio of the firm. This ratio measures the percentage of debt over equity of the firm. An ideal debt equity ratio is 2:1 (Peirson et al. 2014).
|
2013 |
2014 |
2015 |
2016 |
2017 |
Equity |
5,702,425,876 |
8,049,893,842 |
9,813,802,083 |
11,319,687,584 |
12,654,706,188 |
Debt |
13,461,994,609 |
9,981,953,290 |
12,257,812,500 |
8,992,728,252 |
5,655,226,209 |
|
2.360748724 |
1.24001055 |
1.249038079 |
0.794432548 |
0.4468872 |
|
|
|
|
|
|
Table 1: Overview of Debt equity ratio of the firm Fortescue Metals Group
From the above analysis, it can be inferred that the debt equity ratio of the firm has declined over the years. In the year 2017, debt equity ratio of the firm is 0.44. This infers that 44 percent of the total capital is financed by debt and the rest 66 percent is financed by equity. This infers that firm is exposed to less amount of risk in 2017 in comparison to previous years. There are several determinants of capital structure of the firm (Albul, Jaffee and Tchistyi 2015). These are:-
From the above analysis, it can be deduced that the above factors play an important role in the determining the capital structure of the firm. In addition to this, it has been also seen that the percentage of Total liabilities to shareholders’ equity of the firm has declined. This can also be considered as a positive sign for the firm.
From the above analysis, it can be inferred that the WACC of the firm has increased over the years. This reflects the percentage of ownership capital has also increased and financial leverage of the firm Fortescue Metals Group has declined considerably. In addition to this, the debt equity ratio of the organization has declined which provides further financial flexibility to the organization.
Albul, B., Jaffee, D.M. and Tchistyi, A., 2015. Contingent convertible bonds and capital structure decisions.
Peirson, G., Brown, R., Easton, S. and Howard, P., 2014. Business finance. McGraw-Hill Education Australia.
Robb, A.M. and Robinson, D.T., 2014. The capital structure decisions of new firms. The Review of Financial Studies, 27(1), pp.153-179.
Zeitun, R. and Tian, G., 2014. Capital structure and corporate performance: evidence from Jordan.
Essay Writing Service Features
Our Experience
No matter how complex your assignment is, we can find the right professional for your specific task. Contact Essay is an essay writing company that hires only the smartest minds to help you with your projects. Our expertise allows us to provide students with high-quality academic writing, editing & proofreading services.Free Features
Free revision policy
$10Free bibliography & reference
$8Free title page
$8Free formatting
$8How Our Essay Writing Service Works
First, you will need to complete an order form. It's not difficult but, in case there is anything you find not to be clear, you may always call us so that we can guide you through it. On the order form, you will need to include some basic information concerning your order: subject, topic, number of pages, etc. We also encourage our clients to upload any relevant information or sources that will help.
Complete the order formOnce we have all the information and instructions that we need, we select the most suitable writer for your assignment. While everything seems to be clear, the writer, who has complete knowledge of the subject, may need clarification from you. It is at that point that you would receive a call or email from us.
Writer’s assignmentAs soon as the writer has finished, it will be delivered both to the website and to your email address so that you will not miss it. If your deadline is close at hand, we will place a call to you to make sure that you receive the paper on time.
Completing the order and download