In: Finance
IN EXCEL PLEASE!!! Thank you!
| E(rM) | 7.50% |
| rf | 3.00% |
| Stock price | 53.92 |
| Stock beta, bE | 0.72 |
| Cost of debt | 6.22% |
| Percentage of equity | 75.70% |
| Percentage of debt | 24.30% |
| Boeing's tax rate, TC | 24.96% |
| Boeing's debt beta, bD | |
| Boeing's asset beta | |
| Boeing's WACC |
Weighted Average cost of Capital (WACC)

Where,
W = Weights
Ke = Cost of equity
Kd = Cost of debt
t = tax rate
Beta of Assets

Cost of Equity under CAPM

Where,
Rf = risk free rate
Rm = Market Return
Using CAPM, Beta of Debt

Please refer to below spreadsheet for calculation and answer. Cell reference also provided.

Cell reference -

Hope this will help, please do comment if you need any further explanation. Your feedback would be appreciated.