In: Accounting
Need the correct formula that gives me the number for everything in blue
|
The Claustrophobic Solution, Inc. |
|||||
|
2017 |
2016 |
2015 |
2014 |
2013 |
|
|
EPS |
$1.10 |
$1.05 |
$1.00 |
$0.95 |
$0.90 |
|
Payout Ratio |
60% |
||||
|
Stock Price |
$10.00 |
||||
|
Flotation Costs (Equity) |
7% |
||||
|
Shares Outstanding |
30,000,000 |
||||
|
Debt-Equity Ratio |
50% |
||||
|
WeightDebt |
33.33% |
||||
|
WeightEquity |
66.67% |
||||
|
After-tax Cost of Debt |
9.00% |
||||
|
2017 |
2016 |
2015 |
2014 |
2013 |
|
|
EPS Growth Rate |
4761% |
4999% |
5262% |
5555% |
|
|
Average EPS Growth Rate |
5144% |
||||
|
Dividend2018 |
$0.69 |
||||
|
Cost of RE |
11.66% |
||||
|
Cost of New Equity |
12.61% |
||||
|
WACC |
|||||
|
With Retained Earnings |
11.66% |
||||
|
With New Equity |
11.40% |
||||
ANSWER



_____________________________________________
If you have any query or any Explanation please ask me in the comment box, i am here to helps you.please give me positive rating.
*****************THANK YOU**************