Calculate the Wacc of your company

Use an excel spreadsheet and show how you calculate the components of the wacc

NIKE, Inc. Consolidated Balance Sheets 31 3,138 2,319 3,241 4,838 Curent assets 3,808 $ Cash and equivaients Short-term investment Accounts receivable, net 2.371 3,677 5,055 16,061 15,025 Total ouent assets Property, plant and equipment, net dentable intangble assets, ne Goodwl 283 139 281 131 LIABILITIES AND SHAREHOLDERS' EQUITY portion of long-erm 325 2.048 3,011 , Accounts payabie Accrued lablities 2.191 d 3.037 curent labs 5,474 3.471 nvertioe32010 353 shares ourstanding Cass B - 1,314 and 1.329 shares outstanding Capital in excess of stated value Accumulated other comprehonsive loss) inoome 8.638 213) 7,786 318 -o 243 NIKE,INC., 2017Annual Report and Notice of ArruaMootng 99 NIKE, Inc. Consolidated Balance Sheets 31 3,138 2,319 3,241 4,838 Curent assets 3,808 $ Cash and equivaients Short-term investment Accounts receivable, net 2.371 3,677 5,055 16,061 15,025 Total ouent assets Property, plant and equipment, net dentable intangble assets, ne Goodwl 283 139 281 131 LIABILITIES AND SHAREHOLDERS' EQUITY portion of long-erm 325 2.048 3,011 , Accounts payabie Accrued lablities 2.191 d 3.037 curent labs 5,474 3.471 nvertioe32010 353 shares ourstanding Cass B - 1,314 and 1.329 shares outstanding Capital in excess of stated value Accumulated other comprehonsive loss) inoome 8.638 213) 7,786 318 -o 243 NIKE,INC., 2017Annual Report and Notice of ArruaMootng 99