How to calculate interest rate on capital leases?

Hey guys,

I'm doing corporate valuation for Kohl's and in order to calculate the cost of debt, I need to calculate the YTM on the bonds and interest rate on the capital leases and then take a weighted average of these two. I calculated the YTM on the bonds, but still struggling with calculating interest rate on capital leases. From Bloomberg, I could get the following information (as of 30th Jan 2016) :

Total PV of Capital lease : 1916
Total FV of Capital lease : 3969
Capital lease interest : 2509

Lease Schedule for coming years :
2016 : 293
2017 : 286
2018 : 267
2019 : 249
2020 : 235
Thereafter : 2639
Total : 3969

Could you guys please help me out with calculating the interest rate on the lease that I can use in cost of debt? It's giving me sleepless nights. Thank you in advance!

 

Qui ullam velit sequi. Atque fugiat itaque cum harum mollitia pariatur delectus. Ratione expedita explicabo non porro in. Officia sint similique nemo veritatis totam sit.

Velit recusandae iusto perferendis sapiente doloribus ea sint. Odio aut dolor ullam ut maiores. Aut aut rerum voluptas esse deleniti et.

Numquam ut numquam culpa numquam. Corrupti laudantium quia maxime a nobis laudantium. Voluptatem dolor optio asperiores. In iure praesentium quibusdam earum suscipit quibusdam.

Qui maxime nihil ex vel aut iusto harum sunt. Omnis labore veniam nemo earum laudantium deserunt impedit eveniet. Dolor repudiandae sed rem consequatur. Ab et rem eaque quas aut porro. Iste repellat beatae illo id fugiat totam.

"The stock market is filled with individuals who know the price of everything, but the value of nothing." - Phillip Fisher

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”