Cost of Debt Calculations PDF
Cost of Debt Calculations PDF
Cost of Debt Calculations PDF
You can’t just go to a company’s annual report and capture their cost of debt for use in your WACC calculation. The
cost of debt in the annual report is historical and may not reflect your choice of debt – equity mix in your WACC or
the cost of debt in the future. You must find the company’s future cost of debt for the credit rating implied by the
debt-equity mix in your WACC.
Determine the Weighted average of current yields to maturity on all issues in the target capital structure. The yield
to maturity incorporates the market’s expectations of future returns on debt and should be used instead of the
coupon rate
First determine the credit rating the company would have been given your assumed debt-equity mix. S&P,
Moody’s and other credit rating services publish ratio guidelines for different credit ratings. The rating guideline
change frequently, so check for the latest information. Once you have the credit rating, check Bloomberg for yield
to maturity on publicly traded long term bonds with the same credit rating.
The difference between company’s cost of debt and the benchmark rate (LIBOR/Government Bond) is called a
Spread
If the company bonds are not listed, then one must calculate the implied synthetic default spread.
www.educorporatebridge.com
High Market Cap firms Low Market Cap Firms
Interest Interest
Coverage Ratio Rating Spread Coverage Ratio Rating Spread
> 8.5 AAA 0.75% > 12.50 AAA 0.75%
6.50 -8.50 AA 1.00% 9.50 - 12.50 AA 1.00%
5.50 - 6.50 A+ 1.50% 7.50 - 9.50 A+ 1.50%
4.25 - 5.50 A 1.80% 6.00 - 7.50 A 1.80%
3.00 - 4.25 A- 2.00% 4.50 - 6.00 A- 2.00%
2.50 -3.00 BBB 2.25% 3.50 - 4.50 BBB 2.25%
2.00 - 2.50 BB 3.50% 3.00 - 3.50 BB 3.50%
1.75 - 2.00 B+ 4.75% 2.50 - 3.00 B+ 4.75%
1.50 - 1.75 B 6.50% 2.00 - 2.50 B 6.50%
1.25 - 1.50 B- 8.00% 1.50 - 2.00 B- 8.00%
0.80 - 1.25 CCC 10.00% 1.25 - 1.50 CCC 10.00%
0.65 - 0.80 CC 11.50% 0.80 - 1.25 CC 11.50%
0.20 - 0.65 C 12.70% 0.50 - 0.80 C 12.70%
< 0.20 D 14.00% < 0.50 D 14.00%
Note – This is just a guideline table. However, you should check with your senior for the revised updated table.
From the Annual report / quarterly report find interest rate applicable on each debt. The cost of debt may be
historical but it may provide a good double check.
Interest Expense
Cost of Debt =
Average Debt
Using synthetic rating method, we have Interest coverage ratio = EBIT / Interest Expense
Interest Expense for ABC company (small cap $257million) is 15; Interest coverage ratio = 50/15 = 3.33
Pre tax Cost of Debt = Risk Free rate + default spread = 5.0% + 3.50% = 8.50%
Note – we have assumed Risk Free Rate to be 5.0%.(please see the detailed note below on risk free rate)
www.educorporatebridge.com