Debtmnmnt and RUE Iantt: DehtAmuunt and RUE Analysis: Market value $12,000.000 Expected Cast [:1 debt 10.0% RUE SD of FEDE AH Equity 15.0% 1.3% thehiiity EBIT 25% Debt 10.0% 2.4% 0.25 52.500.000 50% Debt 24.0% 3.5% 0.5 53.000000 ?5% Debt 42.0% i".1% 0.25 53.500000 Debtunuunt and Stack F'n'ee I CED fnput.' DehtAmuunt and Stuck Price! CECMelyeie: EBIT $3.000.000 Ne. ef shares 10.010000 DehtAmuunt Gust at Debt Cast [:1 Egu' Debt Amuunt Stock Price BBC 50 0.0% 15.0% $0 $1.200 15.0% 2.500.000 10.0% 15.5% 2.500.000 $1.315 13.2% 5.000.000 11.0% 16.5% 5.000.000 $1.331 12.3% ?.500.000 13.0% 13.0% 1500.000 $1.425 12.0% 10.000.000 10.0% 20.0% 10.000.000 $1.420 12.2% 12.500.000 20.0% 25.0% 12.500.000 $1.3m 13.1%