BHP Billiton, An Australian companys stock, has a beta of 1.20. 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 23 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 0.70 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 NWC 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.

BHP Billiton, An Australian company's stock, has a beta of 1.20. 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 23 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 0.70 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 NWC will grow at 10 per cent per year. It also has $19.5 million in debt and 400,000 shares outstanding. After Year-5, the adjusted cash flow from assets is expected to grow at 3.50 per cent indefinitely. Answer the following five (5) questions based on the above information and enter only the number as an answer, for example, 1234.56. Two (2) marks for each correct answer, a total of ten (10) marks. What is the cost of equity (%)? What is the post-tax cost of debt (%)? What is the WACC (%)? What is the value of the company value ($)? What is the price per share ($)? BHP Billiton, An Australian company's stock, has a beta of 1.20. 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 23 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 0.70 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 NWC will grow at 10 per cent per year. It also has $19.5 million in debt and 400,000 shares outstanding. After Year-5, the adjusted cash flow from assets is expected to grow at 3.50 per cent indefinitely. Answer the following five (5) questions based on the above information and enter only the number as an answer, for example, 1234.56. Two (2) marks for each correct answer, a total of ten (10) marks. What is the cost of equity (%)? What is the post-tax cost of debt (%)? What is the WACC (%)? What is the value of the company value ($)? What is the price per share ($)