You are on page 1of 4

P Ltd is planning to raise additional finance of ₹ 50, 00,000

Debt 2000000
Equity 3000000

average cost of additional debt

A) Ki=i/NSV*100
i 276000
Ki 13.8
Kd 8.97

Cost of equity
B) EPS 20
DPR 40%
DPS DPR*EPS
Div per share(D0) 8
g 20%
D1 9.6
P0 40

Overall cost of capital (Ko)


only equity Ke
Both debt and equity WACC

C) Detailed pattern

1 Retained Earning
2 Equity Share Capital
3 12% debt
4 15% debt
5 Total additional Finance

Equity 700,000
Debt 300,000
TOTAL 1,000,000
WACC = (Ke*We)+(Kd*Wd) 0.5771
12.61%

D) As WACC > IRR [12.61%>11%] so they can accept the project


nal finance of ₹ 50, 00,000

Detailed pattern

1 Retained Earning 600000


2 Equity Share Capital 2400000 3000000
3 12% debt 800000 0.12
4 15% debt 1200000 2000000 0.15
5 Total additional Finance 5000000

Ke= (D1/P0)+g
44.00%
Cost of equity=Cost of retained earning=44%

600000
2400000 3000000
800000
1200000 2000000
5000000

Cost
0.44 Ke We 0.7
0.897 Kd Wd 0.3
0.6685
the project

You might also like