WEIGHTED AVERAGE
COST OF CAPITAL |
|
Market value |
Market value Weight(a) |
cost (b) |
Weighted average cost of capital(a*b) |
After tax cost of debt |
13*98.5%=12.805 |
12.805/170.43=.07513 |
2.5(1-.35)=1.625 |
.12 |
Equity |
1.625*97=157.625 |
157.625/170.43=.92487 |
8.60 |
7.95 |
|
|
|
|
|
Total |
170.43 |
|
|
|
Weighted average cost of capital |
8.07 |
**cost of equity =Risk free rate+ [Beta(market risk premium
-risk free rate)]
                    Â
= 2 + [1.1 (8-2)]
                    Â
= 2+[1.1*6]
                     Â
= 2 + 6.6
                      Â
= 8.6%