Creating a Discounted Cashflow WACC = Weighted Average Cost of Capital 75% Debt @ 6%pa 25% Equity @ 10%pa WACC = (75% x 6%) + (25% x 10%) WACC = 4.5% + 2.5% WACC = 7%