Debt Information
According to capm approach expected return on stock is risk free rate plus beta times market risk premium
= 2+1.1×7 = 9.7%
Cost of debt is yield to maturity of bonds
= (C+(PV-RV)/N)/(PV+RV)/2
where c is coupon
Pv is present value
Rv is redemption value
N is years to maturity
= (9+(100-108)/15)/(100+108)/2
= 8.14%
Before tax cost of debt is 8.14%
Tax rate is 35%
After tax cost of debt is 8.14(1-0.35)= 5.291%
Market value of shares is
0.5×80 = 40 billion
Market value of debt is 1.08 billion
Wacc= (40×9.7% + 1.08×5.291%)/41.08
= 9.58%
Get Answers For Free
Most questions answered within 1 hours.