| Cost of Equity | Amount of Equity | |||
| Riskfree rate | 8.50% | Shares | 2264.588188 | |
| Beta | 2.06 | As per price information in Yahoo finance | Price | 19.4621045 |
| Market return | 15% | Value | 44073.65198 | |
| Cost of Equity | 0.2189 | 21.89% | ||
| Cost of Debt | Amount of Debt | 51889.88239 | ||
| Rate (%) | 18 | Assumption | Book value | 51889.88239 |
| Taxrate | 30% | Adjustment | ||
| Cost of Debt (%) | 12.6 | 12.60% | Value | 51889.88239 |
| Total Capital | 95963.53436 | |||
| WACC | 16.87% |
