In: Finance
WACC of Market Enterprises Inc.
Market Value of Equity=Outstanding shares*Market Value Of share
Market Value of Equity= 1000000*25
Value of Equity= $25000000
Cost Of Equity= Risk free rate+ Beta*Market Risk Premium
Cost of Equity= 6%+0.95*7%
Cost of Equity= 12.65%
Stocks Outstanding | 1000000 |
Stock price per share | $25 |
Risk free rate | 6% |
Market risk premium | 7% |
Beta | 0.95 |
Value of Equity | $25,000,000 |
Cost of Equity | 12.65% |
Market Value Of Debt= Book Value of Debt * 102%
Market Value of Debt= $7000000*102%
Market Value of debt= $7140000
Cost of debt= Interest percent*(1-corporate Tax rate)
Cost of debt= 7%*(1-34%)
Cost of Debt= 4.62%
Book value of Debt | $7,000,000 |
Market Value of Debt | $7,140,000 |
Yield on Debt | 7% |
Corporate Tax rate | 34% |
Cost of debt | 4.6200% |
WACC= Equity / (Debt+Equity)*Cost of Equity + Debt / (Debt +Equity)*Cost of Debt
Putting the values in the above formula we get the WACC as 10.87%
Equity/Debt+Equity | 0.77784692 |
Debt/Debt+Equity | 0.22215308 |
WACC | 10.87% |