Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

ANSWER 1

COST OF EQUITY 16% KE wd 0.5


COUPON RATE 10%

KD 0.065
KE 0.16

WACC 0.225

ANSWER 2
p 15 d1 1.04
g 0.04 KE 10.93%
d0 1
kd 0.12
ANSWER 3

P0 81.69 RM 0.086
D0 3.08 RF 0.0221
B 1.31
G 0.03 B 1.31
D1 3.1724

Dividend KE 6.88% KE 10.58% CAPM

cost Value wt
8.73% 14809 0.27993271
5.20% 38093 0.72006729
52902

wacc 0.06188162
wacc 22.93%

Average 8.73%

You might also like