Silicon Valley Medical Tech (SIVMED) cost of capital, debt, preferred stock

COST OF CAPITAL

Directed

Silicon Valley Medical Technologies - SIVMED was found in San Jose, CA,
in 1982 by Kelly’s O’Brien, David Roberts, and Barbara Smalley.
O’Brien and Roberts, both MDs, were on the research faculty at the
UCLA Medical School at the time; O’Brien specialized in biochemistry
and molecular biology, and Roberts specialized in immunology and medical
microbiology. Smalley, who has a PhD, served as department chair of the
Microbiology Department at UC-Berkeley.

The company started as a research and development firm, which performed
its own basic research, obtained patents on promising technologies, and
then either sold or licensed the technologies to other firms which
marketed the products. In recent years, however, the firm has also
contracted to perform research and testing for larger genetic
engineering and biotechnology firms, and the US government. Since its
inception, the company has enjoyed enormous success – even its
founders were surprised at the scientific breakthroughs made and the
demand for its services. One event that contributed significantly to the
firm’s rapid growth was the AIDS epidemic. Both the US government and
the private foundations have spent billions of dollars in AIDS research,
and SIVMED had the right combination of skills garner significant grant
funds, as well as perform as a subcontractor to other firms receiving
AIDS research grants.

The founders were relatively wealthy individuals when they started
company, and they had enough confidence in the business to commit most
of their own funds to the new venture. Still, the capital requirements
brought on by extremely rapid growth soon exhausted their personal
funds, so they were forced to raise capital from outside sources. First,
in 1991, the firm borrowed heavily, and then in 1993, when it used up
its conventional debt capacity, it issued $15 million of preferred
stock. Finally, in 1996, the firm had an initial public offering (IPO)
which raised $50 million of common equity. Currently, the stock trades
in the over-the counter market, and it has been selling at about $25 per
share.

SIVMED is widely recognized as the leader in an emerging growth
industry, and it won an award in 1998 for being one of the 100
best-managed small companies in the US. The company is organized into 2
divisions: (1) the Clinical Research Division and (2) the Genetic
Engineering Division. Although the two divisions are housed in the same
buildings, the equipment they use and their personnel are quite
different. Indeed, there are few synergies between the two divisions.
The most important synergies lay in the general overhead and marketing
areas. Personnel, payroll, and similar functions are all done at the
corporate level, while technical operations at the divisions are
completely separate.

The Clinical Research Division conducts most of the firm’s AIDS
research. Since most of the grants and contracts associated with AIDS
research are long-term in nature, and since billions of new dollars will
likely be spent in this area, the business risk of this division is low.
Conversely, the Genetic Engineering Division works mostly on in-house
research and short-term, contracts where the funding, duration, and
payoffs are very uncertain. A line of research may look good initially,
but it is not unusual to hit some snag, which precludes further
exploration. Because of the uncertainties inherent in genetic research,
Genetic Engineering Division is judged to have high business risk.

The founders are still active in the business, but they no longer work
70-hours weeks. Increasingly, they are enjoying the fruits of their past
labors, and they have let professional managers take over day-to-day
operations. They are all on the board of directors, though, and David
Roberts is chairman.

Although the firm’s growth has been phenomenal, it has been more
random than planned. The founders would simply decide on new avenues of
research, and then count on the skills of the research team –and good
luck- to produce commercial success. Formal decision structures were
almost nonexistent, but the company’s head start and its bright,
energetic founders easily overcame any deficiencies in its managerial
decisions processes. Recently, however, competition has become stiffer
and such large biotechnology firms as Genentech, Amgen, and even
Bristol-Myers Squibb have begun to recognize the opportunities in
SIVMED’s research lines. Because of this increasing competition,
SIVMED’s founders and board of directors have concluded that the firm
must apply state-of-the-art techniques in its managerial processes as
well as in its technological processes. As a first step, the board
directed the financial vice president, Gary Hayes, to develop an
estimate for firm’s cost of capital and to use this number in capital
budgeting decisions. Haves, in turn, directed SIVMED’s treasurer,
Julie Owens, to have cost of capital estimate on his desk in one week.
Owens has an accounting background, and her primary task since taking
over as treasurer has been to deal with the banks. Thus, she is somewhat
apprehensive about this new assignment, especially since one of the
board members is a well-known Northwestern University finance professor.

TABLE 1

SIVMED, Inc. Balance Sheet for the year ended Dec 31, 1999

(in millions of dollars)

Cash and marketable securities $ 7.6 Account Payable $ 5.7

Account Receivable 39.6 Accruals
7.5

Inventory 9.1 Notes
payable 1.9

Current Assets $ 56.3 Current
Liabilities $ 15.1

Long-term debt 61.2

Net fixed assets 114.5 Preferred
stocks 15.0


Common stock 79.5

Total assets $170.8 Total claims
$170.8

To begin, Owens reviewed SIVMED’s 1999 balance sheet, which is shown
in Table 1.

Next, she assembled the following data:

SIVMED’s long-term debt consists of 9.5 percent coupon, semiannual
payment bonds with 15 years remaining to maturity. The bonds last traded
at a price of $891 per $1,000 par value bond. The bonds are not
callable, and they are rated BBB.

The founders have an aversion to short-term debt, so the firm uses such
debt only to fund cyclical working capital needs.

SIVMED’s federal-plus-state tax rate is 40 percent.

The company’s preferred stock pays a dividend of $2.50 per quarter, it
has a par value of $100; it is non-callable and perpetual; and it is
traded in the over-the-counter market at a current price of $ 104.00 per
share. A flotation cost of $2.00 per share would be required on a new
issue of preferred. (Although not planned at this time the company is
interested in how the analysis would change if preferred stock had a
mandatory redemption provision, which specified that the firm must
redeem the issue in 5 years at a price of $110 per share).

The firm’s last dividend (D0) was $1.09, and dividends are expected to
grow at about a 10 % rate in the foreseeable future. Some analysts
expect the company’s recent growth rate to continue, others expect it
to go zero as new competition enters the market, but the majority
anticipates that a growth rate of about 10% will continue indefinitely.

An important minority of analysts have noted that over last few years,
the company has as a 14 % average return on equity (ROE) and has paid
about 25 % of its net income as dividends. They believe the firm’s
expected future growth rate, g should be based on the information and
used to estimate ks.

The firm’s per share dividend payment over the past 5 years has been
as follows:

YEAR DIVIDEND

$0.72

0.75

0.85

1.00

1.09

SIVMED’s common stock now sells at a price of about $25 per share. The
company has 5 million common shares outstanding.

The current yield on long-term T-bonds is 8%, and a prominent
investment-banking firm has recently estimated that the market risk
premium is 6 % points over Treasury bonds. The firm’s historical beta,
as measured by several analysts who follow the stock, is 1.2.

The required rate of return on an average (A-rated) company’s
long-term debt is 10%.

SIVMED is forecasting retained earnings of $1,800,000 and depreciation
of $4,500,000 for the coming year.

SIVMED’s investment bankers believe that a new common stock issue
would involve total flotation costs –including underwriting costs,
market pressure from increased supply, and market pressure from negative
signaling effects – of 30%.

The market value target capital structure calls for 30% long-term debt,
10% preferred stock, and 60% common stock.

Now assume that you were recently hired as Julie Owens’s assistant,
and she has given you the task of helping her develop the firm’s cost
of capital. You will also have to meet with Gary Hayes and, possibly,
with the president and the full board of directors (including the
Northwestern finance professor) to answer any questions they might have.
With this in mind, Owens wrote up the following questions to get you
started with your analysis. Answer them, but keep in mind that you could
be asked further questions about your answers, so BE SURE you understand
the logic behind any formulas or calculations you use – explain your
reasoning – briefly.

In particular, be aware of potential conceptual or empirical problems
that might exist – write them down.

QUESTIONS:

What specific items of capital should be included in SIVMED’s
estimated weighted average cost of capital (WACC)? Should before-tax- or
after-tax values be used? Should historical (embedded) or new (marginal)
values be used? Why?

A) What is your estimate of SIVMED’s cost of debt?

B) Should flotation costs be included in the component cost
of debt calculation? Explain.

C) Should the nominal cost of debt or the effective annual
rate be used? Explain.

D) How valid is an estimate of the cost of debt based on
15-year bonds if the firm normally issues 30-year long-term bond? If you
believe the estimate is not valid, what could be done to make the
15-year cost a better proxy for the 30-year cost. (Hint: Think about the
yield curve).

E) Suppose SIVMED’s outstanding debt had not been recently
traded, what other methods could be used to estimate cost of debt?

F) Would it matter if the currently outstanding bonds were
callable? Explain.

A) What is your estimate of the cost of preferred stock?

B) SIVMED’s preferred stock is more risky to investor that its debt,
yet you should find that its before-tax yield to investors is lower than
the yield on SIVMED’s debt. Why does this occur?

C) Now suppose SIVMED’s preferred stock had a mandatory redemption
provision, which specified that the firm must redeem the issue in 5
years at the price of $110 per share. What would SIVMED’s cost of
preferred be in this situation? (in fact, SIVMED’s preferred does not
have such a provision, so ignore this question when working the
remainder of the case).

A) Why is there a cost associated with retained earnings?

B) What is SIVMED’s estimated cost of retained earnings using the CAMP
approach?

C) Why might one consider the T-bond rate to be a better estimate of the
risk-free rate than the T-bill rate? Can you think of an argument that
would favor the use of the T-bill rate?

D) How do historical betas, adjusted historical betas, and fundamental
betas differ? Do you think SIVMED’s historical beta would be better or
worse measure of SIVMED’s future market risk than the historical beta
for an average NYSE company would be for its futuremarket risk? Explain
your answer.

E) How can SIVMED obtain a market risk premium for use in a CAPM
cost-of-equity calculation? Discuss both the possibility of obtaining an
estimate from some other organization and also the way in which SIVMED
could calculate a market risk premium in-house.

A) Use the discounted cash flow (DCF) method to obtain an estimate of
SIVMED’s cost of retained earnings.

B) Suppose SIVMED, over the last few years, has had a 14% average return
on equity (ROE) and has paid out about 25% of its net income as
dividends. Under what conditions could this information be used to help
estimate the firm’s expected future growth rate, g? Estimate ks using
this g estimate.

C) The firm’s per share dividend payment over the past 5 years has
been as follows:

YEAR DIVIDEND

$0.72

$0.75

$0.85

$1.00

$1.09

What was the firm’s historical dividend growth rate using the
point-to-point method? Using linear regression?

Use the bong-yield-plus-risk-premium method to estimate SIVMED’s cost
of retained earnings.

What is your final estimate for ks? Explain how you weighted the
estimated of the 3 methods.

What is your estimate of SIVMED’s cost of new common stock, ke? What
are some potential weaknesses in the procedures you used to obtain this
estimate?

A) Construct SIVMED’s marginal cost of capital (MCC) schedule. How
large could the company’s capital budget be before it is forced to
sell new common stock? Ignore depreciation at this point.

B) Would the MCC schedule remain constant beyond the retained earnings
break point, no matter how much new capital it raised? Explain. Again,
ignore depreciation.

C) How does depreciation affect the MCC schedule? If depreciation were
simply ignored, would this affect the acceptability of proposed capital
projects? Explain.

Should the corporate cost of capital as developed above be used by both
divisions, and for all projects within each division? If not, what type
of adjustment should be made?

A) What are SIVMED’s book value weights of debt, preferred stock, and
common stock? (Hint: consider only long-term sources of capital).

B) What are SIVMED’s market value weights of debts, preferred stock,
and common stock?

C) Should book value or market value weights be used when calculating
the firm’s weighted average cost of capital? Why?