Calculate the WACC with this formula WACC $=($D$/($D$+$E$))*$Rd$(1-$t$\%)+($E$/($D$+$E$))*$Re$,$ in base to the next information: Consolidated Balance Sheets

As of January $31,$

$202320222021$

ASSETS $($Amounts in millions$)$

Current assets:

Cash and cash equivalents $$8,625$ $$14,760$ $$17,741$

Receivables, net $$7,933$ $$8,280$ $$6,516$

Inventories $$56,576$ $$56,511$ $$44,949$

Prepaid expenses and other $$2,521$ $$1,519$ $$20,861$

Total current assets $$75,655$ $$81,070$ $$90,067$

Property and equipment, net $$100,760$ $$94,515$ $$92,201$

Operating lease right$-$of$-$use assets $$13,555$ $$13,758$ $$13,642$

Finance lease right$-$of$-$use assets, net $$4,919$ $$4,351$ $$4,005$

Goodwill $$28,174$ $$29,014$ $$28,983$

Other long$-$term assets $$20,134$ $$22,152$ $$23,598$

Total assets $$243,197$ $$244,860$ $$252,496$

LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST, AND EQUITY

Current liabilities:

Short$-$term borrowings $$372$ $$410$ $$224$

Accounts payable $$53,742$ $$55,261$ $$49,141$

Accrued liabilities $$31,126$ $$26,060$ $$37,966$

Accrued income taxes $$727$ $$851$ $$242$

Long$-$term debt due within one year $$4,191$ $$2,803$ $$3,115$

Operating lease obligations due within one year $$1,473$ $$1,483$ $$1,466$

Finance lease obligations due within one year $$567$ $$511$ $$491$

Total current liabilities $$92,198$ $$87,379$ $$92,645$

Long$-$term debt $$34,649$ $$34,864$ $$41,194$

Long$-$term operating lease obligations $$12,828$ $$13,009$ $$12,909$

Long$-$term finance lease obligations $$4,843$ $$4,243$ $$3,847$

Deferred income taxes and other $$14,688$ $$13,474$ $$14,370$

Commitments and contingencies

Redeemable noncontrolling interest $$23700$

Equity:

Common stock $$269$ $$276$ $$282$

Capital in excess of par value $$4,969$ $$4,839$ $$3,646$

Retained earnings $$83,135$ $$86,904$ $$88,763$

Accumulated other comprehensive loss $-$$$11,680-$$$8,766-$$$11,766$

Total Walmart shareholders' equity $$76,693$ $$83,253$ $$80,925$

Noncontrolling interest $$7,061$ $$8,638$ $$6,606$

Total equity $$83,754$ $$91,891$ $$87,531$

Total liabilities, redeemable noncontrolling interest, and equity $$243,197$ $$244,860$ $$252,496$

Walmart Inc.

Consolidated Statements of Income

Fiscal Years Ended January $31,$

$202320222021$

Revenues: $($Amounts in millions, except per share data$)$

Net sales $$605,881$ $$567,762$ $$555,233$

Membership and other income $$5,408$ $$4,992$ $$3,918$

Total revenues $$611,289$ $$572,754$ $$559,151$

Costs and expenses:

Cost of sales $$463,721$ $$429,000$ $$420,315$

Operating, selling, general and administrative expenses $$127,140$ $$117,812$ $$116,288$

Operating income $$20,428$ $$25,942$ $$22,548$

Interest:

Debt $$1,787$ $$1,674$ $$1,976$

Finance lease $$341$ $$320$ $$339$

Interest income $-$$$254-$$$158-$$$121$

Interest, net $$1,874$ $$1,836$ $$2,194$

Loss on extinguishment of debt $$-$ $$2,410$ $$-$

Other $($gains$)$ and losses $$1,538$ $$3,000-$$$210$

Income before income taxes $$17,016$ $$18,696$ $$20,564$

Provision for income taxes $$5,724$ $$4,756$ $$6,858$

Consolidated net income $$11,292$ $$13,940$ $$13,706$

Consolidated net $($income$)$ loss attributable to noncontrolling interest $$388-$$$267-$$$196$

Consolidated net income attributable to Walmart $$11,680$ $$13,673$ $$13,510$

Net income per common share:

Basic net income per common share attributable to Walmart $$4\mathrm{.}29$ $$4\mathrm{.}90$ $$4\mathrm{.}77$

Diluted net income per common share attributable to Walmart $$4\mathrm{.}27$ $$4\mathrm{.}87$ $$4\mathrm{.}75$

Weighted$-$average common shares outstanding:

Basic $$2,724$ $$2,792$ $$2,831$

Diluted $$2,734$ $$2,805$ $$2,847$

Dividends declared per common share $$2\mathrm{.}24$ $$2\mathrm{.}20$ $$2\mathrm{.}16$

Walmart Inc. $($WMT$)($market information$)$

Price Share $155\mathrm{.}35$

Market Cap $417\mathrm{.}999$B

Beta $(5$Y Monthly$)0\mathrm{.}53$

Average Daily Return $0\mathrm{.}0564\%$

Average Annual Return $14\mathrm{.}1102\%$