Scribd Logo
Upload

Welcome to Scribd!

  • WACC Case Study

    Uploaded by

    vivekagrawal07
    89 views4 pages

    Original Title

    WACC Case study

    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

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    89 views4 pages

    WACC Case Study

    Uploaded by

    vivekagrawal07

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    Angel PLC

    Capital Structure
    Cost WACC (BV) MV prop. WACC (MV)
    Equity Capital 107 16.17% 10% 3.14 335.98 13.55%
    7.2% loan stock 67 7% 3% 0.97 64.99 1.13%
    174 13% 400.97 14.675%
    Cost of Debt Cost of Equity
    PV -97 CMP 2.1
    FV 105 Dividend 0.18
    N 3 G 7%
    PMT 7.2 R 16.17%
    YTM 9.9164%
    tax rate 30%
    Kd 6.9415%

    Using IRR 0 -97 -97


    1 7.2 0.7 5.04
    2 7.2 0.7 5.04
    3 112.2 0.7 110.04
    9.9164% 7.743%
    6.9415%
    0.19

    Ke
    -85
    7 0.7 4.9
    7 0.7 4.9
    7 0.7 104.9
    11%

    You might also like