Scribd
Upload
76 views2 pages

Capital Structure: Debt To Total Capitalization Equity To Total Capitalization

This document contains a WACC calculation with a capital structure of 29% debt and 71% equity. It lists a risk free rate of 2.5%, equity risk premium of 6%, levered beta of 1.19, and cost of equity of 9.62%. The cost of debt is 7.5% with an after-tax rate of 5.18%. This results in a WACC of 8.33%. It also contains a table comparing unlevered betas of comparable companies.

Uploaded by

Acxel Andres Altuve
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
76 views2 pages

Capital Structure: Debt To Total Capitalization Equity To Total Capitalization

This document contains a WACC calculation with a capital structure of 29% debt and 71% equity. It lists a risk free rate of 2.5%, equity risk premium of 6%, levered beta of 1.19, and cost of equity of 9.62%. The cost of debt is 7.5% with an after-tax rate of 5.18%. This results in a WACC of 8.33%. It also contains a table comparing unlevered betas of comparable companies.

Uploaded by

Acxel Andres Altuve
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

© Corporate Finance Institute®. All rights reserved.

WACC Calculator

WACC Calculation
Capital Structure
Debt to Total Capitalization 29.00%
Equity to Total Capitalization 71.00%
Debt / Equity 40.85%

Cost of Equity
Risk Free Rate 2.50%
Equity Risk Premium 6.00%
Levered Beta 1.19
Cost of Equity 9.62%

Cost of Debt
Cost of Debt 7.50%
Tax Rate 31.00%
After Tax Cost of Debt 5.18%

WACC 8.33%

This file is for educational purposes only. E&OE

Corporate Finance Institute®


https://corporatefinanceinstitute.com/
Comparable Companies Unlevered Beta
Company Levered Beta Debt Equity Debt/Equity Tax Rate Unlevered Beta
Company A 1.23 520 1125 46.22% 31% 0.93
Company B 1.31 500 868 57.60% 30% 0.93
Company C 1.15 460 788 58.41% 29% 0.81
Company D 1.12 600 1125 53.33% 33% 0.83
Company E 1.25 450 900 50.00% 30% 0.93
Median 1.23 53.33% 0.93

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy