Determine:

1- the WACC based on company's current capitalization and comps values:

Current Capitalization:
Cash on hand	10,000
PP&E	30,000
total debt	20,000
total equity	60,000
valuations assumptions:
Tax Rate	30%
perpetual growth rate	2%
EBITDA Exit multiple	10.0x
risk free rate	55
equity risk premium	4%
interest rate	6%

COMPARABLE COMPANY BETA
COMPANY	LEVERED BETA	DEBT	EQUITY	DEBT/EQUITY	TAX RATE	UNLEVERED BETA
A	1.27	550	1100	0.5	35%	0.96
b	1.31	500	900	0.56	30%	0.94
C	1.15	450	1200	0.38	29%	0.91
D	1.11	600	1000	0.6	33%	0.79
E	1.38	450	1400	0.32	30%	1.13
MEDIAN	1.27					0.9432