You are on page 1of 1

Beta 0.

75
Risk Free Rate 6.33%
Market Return Rate 10.00%
Cost of Equity (Rf + (Rm-Rf)*Beta) 9.08%

Spread 4%
Cost of Debt (Kd = Rf + Spread) 10.33%

Total Capital Expense ₹ 1,500,000


Total Debt ₹ 600,000
Total Equity ₹ 900,000
Debt Ratio 0.4
Equity Ratio 0.6

WACC [ Ke*We + Kd*Wd(1-T)] 0.081

You might also like