Cost of Capital (CoC)

Y X
Britannia Inds. Market Dev_U Dev_M (Dev_U)2 (Dev_M)2 Dev_Prod
11.47 8.64 -12.19 -6.466 148.4986 41.80916 78.79468
51.28 25.28 27.62 10.174 763.0854 103.5103 281.0466
32.32 6.97 8.66 -8.136 75.0649 66.1945 -70.4903
-0.33 14.03 -23.99 -1.076 575.3282 1.157776 25.80894
23.54 20.61 -0.12 5.504 0.013456 30.29402 -0.638464
Total 118.28 75.53 0.00 0 1561.991 242.9657 314.5214
Average 23.656 15.106
Variance 390.4976 60.74143
SD 19.76101 7.793679
CoVariance 78.63036
Correlation 0.51055

rf 6.2
rm 15.106
rm-rf 8.906
beta 1.29 1.29
Market Capitalisation
re 25.75 we 0.904385 80918
Debt
rd 8.9 wd 0.095615 8555
89473
Tax 29.20%

WACC 23.8947895403
SUMMARY OUTPUT

Regression Statistics
Multiple R 0.51055
R Square 0.260662
Adjusted R 0.014215
Standard E 19.62005
Observatio 5

ANOVA
df SS MS F Significance F
Regression 1 407.1509 407.1509 1.057682 0.37941
Residual 3 1154.84 384.9465
Total 4 1561.991

Coefficients
Standard Error t Stat P-value Lower 95%Upper 95%Lower 95.0%
Intercept 4.10114 20.94105 0.195842 0.857249 -62.54263 70.74491 -62.54263
X Variable 1.294509 1.258716 1.028437 0.37941 -2.711286 5.300305 -2.711286
Upper 95.0%
70.74491
5.300305