Scribd Logo
Upload

Welcome to Scribd!

  • Mobile Energy

    Uploaded by

    Rishabh Kothari
    10 views3 pages
    This document contains financial information for a company from 1980 to 1989 including earnings per share (EPS), dividends per share (DPS), and compound annual growth rates (CAGR) for each. It also includes the company's current stock price, beta, risk free rate, return on market, and calculations to determine its cost of equity of 13.14% and average cost of equity of 14.47% using the capital asset pricing model. The document further outlines the company's capital structure showing amounts and weights of long-term debt, preferred stock, and common equity. It then calculates costs of capital and weighted average costs of capital for the company's regulated and non-regulated businesses and its total overall cost of capital of

    Original Description:

    mobile energy case excel sheet

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains financial information for a company from 1980 to 1989 including earnings per share (EPS), dividends per share (DPS), and compound annual growth rates (CAGR) for each. It also includes the company's current stock price, beta, risk free rate, return on market, and calculations to determine its cost of equity of 13.14% and average cost of equity of 14.47% using the capital asset pricing model. The document further outlines the company's capital structure showing amounts and weights of long-term debt, preferred stock, and common equity. It then calculates costs of capital and weighted average costs of capital for the company's regulated and non-regulated businesses and its total overall cost of capital of

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    10 views3 pages

    Mobile Energy

    Uploaded by

    Rishabh Kothari
    This document contains financial information for a company from 1980 to 1989 including earnings per share (EPS), dividends per share (DPS), and compound annual growth rates (CAGR) for each. It also includes the company's current stock price, beta, risk free rate, return on market, and calculations to determine its cost of equity of 13.14% and average cost of equity of 14.47% using the capital asset pricing model. The document further outlines the company's capital structure showing amounts and weights of long-term debt, preferred stock, and common equity. It then calculates costs of capital and weighted average costs of capital for the company's regulated and non-regulated businesses and its total overall cost of capital of

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 3

    Year

    1980
    1981
    1982
    1983
    1984
    1985
    1986
    1987
    1988
    1989
    CAGR

    EPS
    1.56
    1.5
    1.25
    1.57
    1.86
    1.79
    1.73
    1.95
    2.13
    2.36
    4%

    DPS
    0.765
    0.84
    0.92
    1
    1.08
    1.16
    1.24
    1.32
    1.4
    1.495
    7%

    Return on Equity as per Gordon Growth Model


    Current Stock Price
    25.75
    Cost of Equity
    13.14%
    Return on Equity as per CAPM
    Beta
    Risk free rate
    Return on market
    Cost of Equity

    Average Cost of Equity

    0.7
    6%
    20%
    16%

    14.47%

    Capital Source
    Long-Term Debt
    Preferred Stock
    Common Equity
    Total Capital

    Amount
    $675
    555
    877
    $2,107

    Weight
    32%
    26%
    42%
    100%

    Particulars

    % age

    Amount
    employed

    Cost
    9.60%
    9.10%
    14.47%

    Cost of
    Capital

    Percentage employed in Regulated


    business

    85.15% $1,794.11

    11.49%

    Percentage employed in NonRegulated business

    14.85%

    11.49%

    $312.89

    Cost of Capital
    3.08%
    2.40%
    6.02%
    11.49%

    Total Cost
    of Capital

    Risk premium
    0

    11.49%

    2%

    13.49%

    You might also like