You are on page 1of 1

cost of debt cost of equity

Kd=risk free rate+credit spread Ke=Rf+Beta(Rm-Rf)


8.95% 1.30% 8.95% 1.63 7.43%
10.25% 21.06090000%
weight of debt wweight of equity
60% 40%

WACC Kd*Wd Ke*We


After tax 1 0.44 0.56
WACC 11.8683600%

You might also like