P&G Remarks Clorex

Cost of Capital

Cost of Debt 9.18% 9.18%

Tax rate 34% 34%

Cost of Equity
1 DDM
Dividend 3.33 0
Price 126.25 38.25
Dividend Yield 2.64%
Dividend Growth 11%
CoE(DDM) 13.64%

2 Equity Capitalization
EPS 7.12
Price 126.25
CoE (E/P) 5.64%

3 CAPM
Rf 8.47% Equivalent Bond Rate 8.47%
MRP 5.40% 5.40%
Beta 0.95 0.9
CoE (CAPM) 13.60% 13.33%

4 WACC
Debt 3331 101.29
CMP 126.25 38.25
NOSO 170 55.33
Equity (mkt) 21462.5 2116.373
E/V 86.6% 95.4%
D/V 13.4% 4.6%
Tax Rate 34% 34%
CoDebt (Pre-Tax) 9.18% 9.18%
After Tax CoDebt 6.06% 6.06%
CoE 13.60% 13.33%
WACC 12.59% 13.00%