Calculating 'ZZZ' WACC Dividends at time

Calculating 'ZZz' WACC 2 Dividends at time 0 3 Growth in dividends 4 Number of shares repurchased 5 Number of shares 6 Share's Price 7 Debt 8 Interest paid 9Tax rate, Tc 10 11 A. Calculating the company's cost of capital using Gordon model 12 13 Sum of repurchase: 14 Dividends at time 0 15 Total Payment to Shareholders 16 Current payout per sharee 17 Cost of equity, rE 18 19 B. Calculating the WACC 20 21 Company market value of Equit 22 Cost of debt, rD 23 Total company value (E+D) 24 25 WACC 26 600,000 3% 150,000 2,000,000 2.5 3,000,000 250,000 30%