B D E F G Peer Company Checkers Woolies Pick 'n Pay Shoprite Raw Beta 0.783 1.385 D/A 0.238 0.234 0.04 0.112 Tax Rate 28% 28% 28% 28% Weight 38% 38% 6% 18% 0.953 0.738 Other Inputs P Target D/E US Risk-Free US EMRP US Inflation Kenya CRP Kenya Inflation Kenya Tax Rate Relative Vol. Factor Debt Margin 0.66 0.235 2% 5.80% 1.50% 4.86% 5.62% 30.00% 1.19 1.29% Question 4 Question 4a Question 46 Question 4 Merryl Lynch has approached you to provide assistance with a valuation for Choppies (retail stores) in Kenya. Using the Damodaran International Cost of Capital and assuming geometric compounding, the Beta of unlevered assets is closest to: Options A: 0.83 C: 0.96 B: 0.98 D: 0.87 B D E F G Peer Company Checkers Woolies Pick 'n Pay Shoprite Raw Beta 0.783 1.385 D/A 0.238 0.234 0.04 0.112 Tax Rate 28% 28% 28% 28% Weight 38% 38% 6% 18% 0.953 0.738 Other Inputs P Target D/E US Risk-Free US EMRP US Inflation Kenya CRP Kenya Inflation Kenya Tax Rate Relative Vol. Factor Debt Margin 0.66 0.235 2% 5.80% 1.50% 4.86% 5.62% 30.00% 1.19 1.29% Question 4 Question 4a Question 46 Question 4 Merryl Lynch has approached you to provide assistance with a valuation for Choppies (retail stores) in Kenya. Using the Damodaran International Cost of Capital and assuming geometric compounding, the Beta of unlevered assets is closest to: Options A: 0.83 C: 0.96 B: 0.98 D: 0.87