Page 329 - Microsoft Word - 00 ACCA F9 IWB prelims 2017.docx

The cost of capital

Total market value = $17.5m + $1.75m + $2.1m + $0.4648m + $2m = $23.8148m

V e V d
WACC = ––––––– k e + ––––––– ‘k d(1 – T)’
V e + V d V e + V d

WACC = $17.5m/$23.8148m × 16.2 + $1.75m/$23.8148m × 5.1 +
$2.1m/$23.8148m × 4 + $0.4648m/$23.8148m × 5.7 + $2m/$23.8148m × 4.9

WACC = 11.90 + 0.37 + 0.35 + 0.11 + 0.41

WACC = 13.1%

321