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.