Practice Q (WACC)

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Q-1

Principal 1000.00 1000.00 1000.00


Maturity 20.00 20.00 20.00
Coupon Rate 0.08 0.08 0.08
Coupon Amount 80.00 80.00 80.00
Interest Rate 0.08 0.10 0.06
Bond Value 1000.00 828.41 1231.15

Q-2
Principal 1000.00 1000.00
Maturity 20.00 15.00
Coupon Rate 0.08 0.10
Coupon Amount 80.00 100.00
Interest Rate 0.12 0.12
Bond Value 699.07 926.42

Q-3
Principal 1000.00
Maturity 20.00
Coupon Rate 0.08
Coupon Amount 80.00
Interest Rate 0.10
Bond Value 828.41

Q-4 10 years ahead


Annual Dividend 2.00 3.26
Growth Rate 0.05 0.05
Re 0.12 0.12
Share Value 28.57 46.54

Q-5
Annual Dividend 2.36
Growth Rate 0.02
Re 0.08
Share Value 39.33

Q-6
Principal 1000.00 1000.00
Maturity 20.00 10.00
Coupon Rate 0.10 0.10
Coupon Amount 100.00 100.00
Interest Rate 0.10 0.10
Bond Value 1000.00 1000.00

Q-7
Principal 1000.00
Maturity 20.00
Coupon Rate
Coupon Amount 80.00
Interest Rate 6.22%
Bond Value 1200.00

Q-8
Earnings 20.00
ROE 14%
Equity 142.86
Retention Ratio 60.00%
Growth Rate (g) 8.40%
Next year earnings 21.68

Q-9
Po 20.00
Dividend 1.00
P1 22.00
Expected Div. Yield 5%
Expected Capital Gain 10%
Equity Cost of Capital 15%

Q-10
Po 22.00
Dividend 0.88
P1 23.54
Expected Div. Yield 4%
Expected Capital Gain 7%
Equity Cost of Capital 11%

Q-11
Dividend 2.00
Equity Cost of Capital 0.15
Price of share 13.33

Q-12
Dividend yield 1.5%
Equity cost of fallacy 8.0%
Growth rate 6.5%

Q-13
Rudolph stock 25.00

Q-14
13.68%
Q-15
19.35%

Q-16
Debt proportion 0.25
Equity proportion 1.00
Equity Beta 1.15
Debt Beta 0.30
Risk free return 0.06
Market Premium 0.10
Tax Rate 0.35

Cost of Equity 0.18


Cost of debt 0.08
WACC 0.19

Q-17
Debt proportion 1.00
Equity proportion 1.00
Equity Beta 1.29
Debt Beta 0.30
Risk free return 0.07
Market Premium 0.06
Tax Rate 0.35

Cost of Equity 0.15


Cost of debt 0.08
WACC 0.23

You might also like