1] | EBIT | $ 180,000,000 |
Interest on debt [100000000*11.3%] | $ 11,300,000 | |
EBT | $ 168,700,000 | |
Tax at 40% | $ 67,480,000 | |
NI | $ 101,220,000 | |
EPS = 101220000/800000 = | $ 126.53 | |
Value of equity = 101220000/15.7% = | $ 644,713,376 | |
Number of shares | 800000 | |
Price per share | $ 805.89 | |
2] | Value of debt | $ 100,000,000 |
Value of equity | $ 644,713,376 | |
Total capital | $ 744,713,376 | |
Weight of debt | 13.43% | |
Weight of equity | 86.57% | |
WACC = 11.30%*13.43%+15.7%*86.57% = | 15.11% |
Get Answers For Free
Most questions answered within 1 hours.