Scribd Logo
Upload

Welcome to Scribd!

  • WACC Calculator: WACC Calculation Comparable Companies Unlevered Beta

    Uploaded by

    hassan1993
    17 views1 page
    The document provides a calculation of the weighted average cost of capital (WACC) for a company. It lists the company's capital structure with 30% debt and 70% equity. It also provides the cost of equity at 10.72% and the after-tax cost of debt at 4.35%. Based on these figures, it calculates the WACC to be 8.81%.

    Original Description:

    Original Title

    WACC-Calculator.xlsx

    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
    The document provides a calculation of the weighted average cost of capital (WACC) for a company. It lists the company's capital structure with 30% debt and 70% equity. It also provides the cost of equity at 10.72% and the after-tax cost of debt at 4.35%. Based on these figures, it calculates the WACC to be 8.81%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    17 views1 page

    WACC Calculator: WACC Calculation Comparable Companies Unlevered Beta

    Uploaded by

    hassan1993
    The document provides a calculation of the weighted average cost of capital (WACC) for a company. It lists the company's capital structure with 30% debt and 70% equity. It also provides the cost of equity at 10.72% and the after-tax cost of debt at 4.35%. Based on these figures, it calculates the WACC to be 8.81%.

    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 1

    WACC Calculator

    WACC Calculation Comparable Companies Unlevered Beta


    Capital Structure Company Levered Beta Debt Equity Debt/Equity Tax Rate Unlevered Beta
    Debt to Total Capitalization 30.00% A 1.23 520 1125 46.22% 25% 0.91
    Equity to Total Capitalization 70.00% B 1.31 500 868 57.60% 27.5% 0.92
    Debt / Equity 42.86% C 1.15 460 788 58.41% 28% 0.81
    D 1.12 600 1125 53.33% 21% 0.79
    Cost of Equity E 1.25 450 900 50.00% 21% 0.90
    Risk Free Rate 2.50% Median 1.23 53.33% 0.90
    Equity Risk Premium 7.00%
    Levered Beta 1.17
    Cost of Equity 10.72%

    Cost of Debt
    Cost of Debt 6.00%
    Tax Rate 27.5%
    After Tax Cost of Debt 4.35%

    WACC 8.81%

    This file is for educational purposes only.


    Veristrat Infotech Ltd.
    https://www.veristrat.com/
    Veristrat Inc.®. All rights reserved.

    You might also like