Chart Title

12000000000

10000000000

8000000000

6000000000

4000000000

2000000000

0
31-12-2020 31-12-2019 Interest Expense Value of Debt in 2019

Column G Column H
 WACC and Cost of Equity

BDT(Million)
Value of Debt 15,125,409,213.00 Equity Beta
Value of Equity 24,624,000,000.00 Risk Free Rate
Total Capital 39,743,794,012.00 Market Return

Cost of Equity 2.7% Weight of Equity

Cost of Debt Weight of Debt ###
Debt ratio 38.0% Tax Rate
WACC 3%
 1.97 31-12-2020 DSEX Index Value 4800
6% 31-12-2019 DSEX Index Value 4600
4% BDT(Million)
Interest Expense 436927772
0.6195684285 Value of Debt in 2019 11015860335
0.3805728564
0.375