BHP Billiton, An Australian company's stock, has a beta of 0.80. The expected return on the market is 12 per cent, and Treasury

bills are yielding 3,40 per cent. Further, the company has a debt issue outstanding with 15 years to maturity that is quoted at

65 per cent of face value. The issue makes semiannual payments and has an embedded cost of 6 per cent annually, It

considers a debt-equity ratio of 0.80 and a 25 per cent corporate tax rate. In this year, the company has an EBIT of $3.15

million. Depreciation, the increase in net working capital, and capital spending were $265,000, $105,000, and $495,000,

respectively. You expect that over the next five years, EBIT will grow at 15 per cent per year, depreciation and capital spending

will grow at 20 per cent per year, and NW will grow at 10 per cent per year, It also has $19.5 million in debt and 400,000

shares outstanding, After Year-5, the adjusted cash flow from assets is expected to grow at 3.50 per cent indefinitely,

Answer the following five (5) questions based on the above information and enter only the number as an answer, for

example, 1234.56. Two (2) marks for each correct answer, total of ten (10) marks.

What is the cost of equity (%)?

How get the answer is 10.29

What is the pre-tax cost of debt (%) ?

How get the answer is 8.06

What is the WACC (%)?

How get the answer is 9.29

What is the value of the company value ($)?

How get the answer is 57, 693,505

What is the price per share ($)?

How get the answer is 95.48