Professional Documents
Culture Documents
Marriott Corporation: The Cost of Capital: October 14, 2008 Nroop Bhavsar Prerak Shah
Marriott Corporation: The Cost of Capital: October 14, 2008 Nroop Bhavsar Prerak Shah
Marriott Corporation: The Cost of Capital: October 14, 2008 Nroop Bhavsar Prerak Shah
Company Background
Began with J. Willard Marriotts root beer stand Grew into one of the leading lodging and food service companies Lines of business: Lodging Contract services Restaurants
Company Goals
Financial Strategy
Selection of investment project by discounting expected cash flow at hurdle rate for each divisions.
Hurdle rate is the minimum rate of return that must be met for a company to undertake a particular project. For example,
Typical Hotel Profit and Hurdle rates
50% 40% 30% 20% 10% 0% Hurdle rate
Profit rate
1
-10% -20%
I.
II. Invest in projects that increase shareholder value III. Optimize the use of debt in the capital structure IV. Repurchase undervalued share
Elements of WACC
Unlevered beta
Levered beta Cost of equity Cost of debt
Elements of WACC
Unlevered Beta
Levered Beta
Elements of WACC
rE: cost of equity (CAPM) rE= Rf + Beta*(Risk premium) where, Rf= risk free rate (generally, 3-month US treasury bill) Beta= the sensitivity of the asset returns to market returns Risk premium= rM-Rf
Elements of WACC
rD: cost of debt rD= Government rate of borrowing + Premium above Government rate In this case we have Govt. rate is 8.95% (30- year maturityfor Marriott and lodging operations) Govt. rate is 6.90% ( 1-year maturity for restaurant and contract services)
Risk Premium for all the division was found to be from exhibit given in the case paper, Risk Premium(Restaurant & Contract services) = Market Return Risk free rate = 0.0523 0.0546 = -0.0023 Risk Premium( Marriot & Lodging)= Rm- Rf = 0.0523 (-0.0269) = 0.0792
D/V E/V Beta Debt rate premium above Government 1.30% 1.10% 1.40% 1.80%
Marriott Corporation
Bl= Bu [ 1 + ( 1- T) D/E ] = 1.11 [ 1 + 0.56 * 0.6/0.4 ] = 2.04 rE= Rf + Bl * risk premium = -0.0269 + ( 2.04 * 0.0792) = 13.47%
rD= Govt. rate + Premium above Govt. Rate = 8.95% + 1.30% = 10.25%
Marriott Corporation
WACC = (1-T) * rD * D/V + rE * E/V = 0.56 * 0.1025 * 0.6 + 0.1347 * 0.4 = 0.03444 + 0.054 = 8.84%
Lodging Division
Bl= Bu [ 1 + ( 1- T) D/E ] = 1.09 [ 1 + 0.56 * 2.85 ] = 2.83 rE= Rf + Bl * risk premium = -0.0269 + 2.83 * 0.0792 = 19.72%
rD= Govt. rate + Premium above Govt. Rate = 8.95% + 1.10% = 10.05%
Lodging Division
WACC = (1-T) * rD * D/V + rE * E/V = 0.56 * 0.1005 * 0.74 + 0.1972 * 0.26 = 0.042 + 0.0513 = 9.33%
In a same manner,
WACC of Restaurant division and Contract services can be found. Contract Services WACC 4.93%
WACC
10.00% 9.00% 8.00% 7.00% 6.00% 5.00% 4.00% 3.00% 2.00% 1.00% 0.00% Marriott ( Whole ) Lodging Contract Restaurants
Restaurants 5.00%
WACC
References
Financial Theory and Corporate policy by Copeland, Weston and Shastri Principles of Managerial Finance by Lawrence Gitman Reference of Dr. Karen Denning Internet sources like www.marriott.com and www.investopedia.com
Thank you