Professional Documents
Culture Documents
PGP39389 - Go Fashion
PGP39389 - Go Fashion
PGP39389 - Go Fashion
Current Capital
PARTICULARS AMOUNT Scenarios
(3/30/2023)
Wd * Capital
1/(1+D/E) Wₑ * Capital Deployed 1-Wₑ Levered Beta Rf + β(Rm-Rf)
Deployed
Effective tax
Interest EBIT/ Interest Spread Rf + Spread rate (assumed Interest rate *(1-t)
to be constant)
Equity 57510000
0.059 Debt 3,394,976
Capital 60,904,976