Report Corporate Finance
Report Corporate Finance
Report Corporate Finance
Submitted to:
Prepared by:
Submitted date:
(14 March 2019)
REPORT
Introduction
The purpose of the report is to examine about the impact of bond feature on bond’s coupon rate
as has been discussed in detail with Jason Bourne, a representative from Merrill Lynch (an
underwriter). The discussion is about the issuing of 20-year new bonds with a total amount of
USD 50 million. From the discussion, there are a few impacts and suggestions that should be
highlighted as it can be used to help to expand Zizan Inc. There are also advantages and
disadvantages of each of the bond’s feature included in this report.
2.0 Recommendation
The information that has been used in the calculation of the both bond are the yield to
maturity for both bonds are 7.5%, coupon rate is at 6.5%, while the corporate tax rate is
35%. From the calculations (in Appendix), the number of bond that should be issued by
Zizan Inc. in zero coupon bond is 176,180 units which is more than the number of bond
that should be issued by Zizan Inc. in coupon-bearing bond which is only 88,224 units.
The principal paid to the bondholder for zero coupon bond is also higher at USD3,
250,000 while the coupon-bearing bond is only at USD1, 625,000. Before issuing any
bonds, Zizan Inc. should make a few consideration regardless bond maturity, interest rate,
selling price and callable feature. This have to be done, so that Zizan Inc. will make a
better decision when choosing what type of bond should it issued. However, if Zizan Inc.
decided to issue the coupon-bearing bonds with make-whole call provision that have a
call rate of Treasury rate plus 0.4%, the call price of the bond is USD 377.42 with the
current Treasury rate of 4.8%. Thus, if the current Treasury rate is 8.2%, the call price of
the bond is USD 336.60 (calculation in Appendix). This both callable bond prices
happened when Zizan Inc. decided to call the bonds after seven years.
Conclusion
In conclusion, Zizan Inc. should choose to issue 20-year new bonds with a total amount of USD
50 million with zero-coupon bonds. This is because the ordinary call feature is better than a
make-whole call feature for Zizan Inc. Moreover, the number of bond that will be issued if
Zizan Inc. issue zero-coupon bonds is the highest compared to the another one. Besides, the
amount of principal that will be obtained by the bondholder is also the highest.
Appendix
F
Zero coupon bond value =
(1 + r)t
USD 1,000
=
(1 + 0.065)20
= USD 283.80
1
[1 - ( )] M
(1 + i)n
Bond Price = C X +
i (1 + i)n
1
[1 - ( )] 1,000
(1 + 0.075)20
= 32.5 X +
0.075 (1 + 0.075)20
[1 - 0.2354 ] 1,000
= 32.5 X +
0.075 4.2479
= 32.5 X 10.1947 + 235.4104
= USD 566.74
No. of bond should be issued by Zizan Inc.
USD 50,000,000
=
USD 566.74
= 88,224 units
Principal paid for zero coupon bond = Face Amount of the Bond X i
= 50,000,000 X 0.065
= USD3, 250,000
6
Principal paid for coupon-bearing bond = Face Amount of the Bond X i X of a year
12
6
= 50,000,000 X 0.065 X of a year
12
= USD1, 625,000
r -n X m
c 1 - (1 + ) c
P= XFX m +
m r r nXm
m (1 + m)
0.052 -7 X 2
0.065 1 - (1 + 2 ) 0.065
= X 1,000 X +
2 0.052 0.052 7 X 2
(1 +
2 2 )
0.3019 0.065
= 32.5 X +
0.026 1.4324
= USD 377.42
r -n X m
c 1 - (1 + m) c
P= XFX r +
m r nXm
m (1 + m)
0.086 -7 X 2
0.065 1 - (1 + 2 ) 0.065
= X 1,000 X +
2 0.086 0.086 7 X 2
(1 +
2 2 )
0.4453 0.065
= 32.5 X +
0.043 1.8029
= USD 336.60
References
Rogers, Karen (2017, November 21). What Key Factors Need to Be Considered When a
Company Wants to Issue Bonds to Finance Growth?. Retrieved from
https://smallbusiness.chron.com/key-factors-need-considered-company-wants-issue-
bonds-finance-growth-73602.html
Ross, Stephen A.; Westerfield, Randolph W.; Jaffe, Jeffrey; Lim, Joseph; Tan, Ruth; Wong,
Helen (2016). Corporate Finance.: McGraw-Hill Education.