Scribd Logo
Upload

Welcome to Scribd!

  • Wacc

    Uploaded by

    Nauman Bilal
    36 views1 page
    wacc

    Original Title

    wacc

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    wacc

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    36 views1 page

    Wacc

    Uploaded by

    Nauman Bilal
    wacc

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Year

    2007
    2008
    2009
    2010
    2011

    Equity
    29957424
    26492070
    19330767
    31376313
    35393959

    2007
    2008
    2009
    2010
    2011

    C
    D
    current liablities
    non currentC+D
    liabilities
    7649373 1773820 9423193
    12463307 1321912 13785219
    9602265 2579654 12181919
    10568415 4237586 14806001
    15322349 3372596 18694945

    DEBT

    ke

    Rf
    2007
    2008
    2009
    2010
    2011

    YEAR
    2007
    2008
    2009
    2010
    2011

    0.0938
    0.0938
    0.0938
    0.0938
    0.0938

    Debt
    ke
    9423193 -0.01868
    13785219 -0.06739
    12181919 -0.02795
    14806001 -0.05491
    18694945 -0.01408

    Beta
    1.217156
    1.642061
    1.3294
    1.602916
    1.146566

    Kd

    WACC
    -0.01421
    -0.04433
    0.101806 0.022209
    0.064663 -0.01657
    0.074538 0.016549

    RM
    ke
    0.001386 -0.01868
    -0.00437 -0.06739
    0.002216 -0.02795
    0.001026 -0.05491
    -0.00029 -0.01408

    INTEREST EXPENSE
    DEBT
    9423193
    13785219
    1240197 12181919 0.101806
    957399 14806001 0.064663
    1393480 18694945 0.074538

    You might also like