Professional Documents
Culture Documents
21PGDM089 SumanRoy Financial Management
21PGDM089 SumanRoy Financial Management
Debt 2000000
Equity 3000000
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
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%
Detailed pattern
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