Answer:
WACC 10.42614%
Explanation:
First we use CAPM to solve for the cost of equity
[tex]Ke= r_f + \beta (r_m-r_f)[/tex]
risk free 0.04
market rate
premium market (market rate - risk free) 0.08
beta(non diversifiable risk) 1.1
[tex]Ke= 0.04 + 1.1 (0.08)[/tex]
Ke 0.12800
Then we calculate the WACC (weighted average cost of capital)
[tex]WACC = K_e(\frac{E}{E+D}) + K_d(1-t)(\frac{D}{E+D})[/tex]
D 80,000 bonsd x 1,000 = 80,000,000
E 4,000,000 shares x 40 = 160,000,000
E+ D 80,000,000 + 160,000,000 = 240,000,000
equity weight: 2/3
liability weight: 1/3
Ke 0.128
Equity weight 0.6667
Kd 0.086
Debt Weight 0.3334
t 0.34
[tex]WACC = 0.128(0.6667) + 0.086(1-0.34)(0.3334)[/tex]
WACC 10.42614%