Screenshot 2023-12-02 064028

png

School

New York University *

*We aren’t endorsed by this school

Course

MISC

Subject

Finance

Date

Nov 24, 2024

Type

png

Pages

1

Uploaded by AgentEnergy11479

Report
Assumptions: Risk Free Rate (Rf) 4.56% Risk Premium 8% The cost of equity 1s 16.19 % (NYSE) and 14.01 % (S&P 500) Cost of Debt In this analysis. the cost of debt 1s calculated using Regression Analysis. 1n order to achieve a Yield to Maturity (YTM) value that 1s representative of the total outstanding bonds in the company (Refer Table 04). Using Regression Analysis (Refer Table 04). the cost of debt (Rd) 1s 5.54% Calculation of WACC Substituting the below assumed values and derived values of Re and Rd in Equation 1. Assumptions: E/(E+D) 0.656 D/(E+D) 0.344 WACC (NYSE) =12.52% and WACC (S&P 500) =10.43% WACC CALCULATION NYSE S&P 500 Beta unlevered (Boemng) 0.746 0.525 Beta unlevered (Lockheed) 0.387 0.255 Beta unlevered (Northrop) 0.311 0.207 Beta unlevered (Boeing-Defense) 0.349 0.231 Total Defense 0.160 0.106 Total Commercial 0.585 0418 Commercial Beta unlevered 1.084 0.774 Commercial Beta levered 1.453 1.181 Cost of Equity 16.19% 14.01% WACC 12.52% 10.43%
Discover more documents: Sign up today!
Unlock a world of knowledge! Explore tailored content for a richer learning experience. Here's what you'll get:
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help