w d 0% 20% 30% 40% 50%
r d 0.0% 7.0% 8.0% 9.0% 10.0%
The market risk premium is 5.5%, the risk free rate is 4.5%, beta of unleveraged firm is 1.25, Hamada’s
equation b= b U [1 + (1 - T)(w d /w e )]. Tax rate T = 35%.
Please use the above information to answer following questions:
a. If the firm uses 40% debt, what is the cost of equity of the firm, based on CAPM model?
b. What is WACC of the firm?
c. If FCF 0 = 120 million, g=2%, what is the firm value?