Answer :
Answer:
Ke 0.173103448
WACC 14.63250%
Explanation:
From the gordon model we determinate Ke
[tex]\frac{divends}{return-growth} = Intrinsic \: Value[/tex]
[tex]\frac{divends}{Price} = return-growth[/tex]
[tex]\frac{divends}{Price} + growth = return[/tex]
D1 2.7 (we are given with D0 so we multiply by (1+g) to get D1
P 29
g 0.08
[tex]$Cost of Equity =\frac{2.7}{29} +0.08[/tex]
Ke 0.173103448
Now we use this value to determinate the WACC
[tex]WACC = K_e(\frac{E}{E+D}) + K_d(1-t)(\frac{D}{E+D})[/tex]
Ke 0.1731
Equity weight 0.75
Kd 0.11
Debt Weight 0.25
t 0.4
[tex]WACC = 0.1731(0.75) + 0.11(1-0.4)(0.25)[/tex]
WACC 14.63250%