Answer :
Answer:
WACC 11.80960%
Explanation:
For the cost of capital we will use the CAPM model
[tex]Ke= r_f + \beta (r_m-r_f)[/tex]
risk free 0.09
market rate 0.13
premium market = (market rate - risk free) = 0.04
beta(non diversifiable risk) 1.8
[tex]Ke= 0.09 + 1.8 (0.04)[/tex]
Ke 0.162 = 16.2%
Then we can calculate the WACC
[tex]WACC = K_e(\frac{E}{E+P+D}) + K_p(\frac{P}{E+P+D}) + K_d(1-t)(\frac{D}{E+P+D})[/tex]
Ke=cost of capital= 0.162 (according to CAPM)
Equity weight =0.5
Kp= return on preferredstock = 0.13
Preferred Weight = 0.1
Kd= we use the actual market rate for the bebt = 10.04% = 0.1004
Debt Weight = 0.4
tax-rate = 40% = 0.4
[tex]WACC = 0.162(0.5) + 0.13(0.1) + 0.1004(1-0.4)(0.4)[/tex]
WACC 11.80960%