In: Finance
The equity beta for Amen Corn Organics is 0.72. They have a capital structure that has a total debt ratio of 0.36, and they face a 18% marginal tax rate. The risk-free rate is 2.5% on T-Bills and 2.8% on T-Bonds. Assuming 5% and 7% market-risk premiums, what is an appropriate levered cost of equity capital?
Unlevered beta | Levered Beta/(1+(1-t)*(D/E)) | ||
Unlevered beta | 0.72/(1+(1-18%)*.36/.64) | ||
Unlevered beta | 0.49 | ||
Avg Risk free rate | 2.65% | (2.5%+2.8%)/2 | |
Market risk premium | 6.00% | (5%+7%)/2 | |
Equity cost | 5.61% | ||
Separately working out | |||
Unlevered beta | 0.49 | 0.49 | |
Risk free rate | 2.50% | 2.80% | |
Risk premium | 5.00% | 7.00% | |
Equity cost | 4.95% | 6.23% | |