You are on page 1of 2

WACC and Cost of Equity

BDT(Million)
Value of Debt 30,243,588,024.00 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 47.1% Weight of Equity


Cost of Debt 4.0% Weight of Debt
Debt ratio 38.0% Tax Rate
WACC 31%
1.97 31-12-2020 DSEX Index Value 5455
6% 31-12-2019 DSEX Index Value 4300
27% BDT(Million)
Interest Expense 436927772
0.6195684285 Value of Debt in 2019 11015860335
0.7609637876
0.375

You might also like