File Dv 39 B25 Home Insert Arial X fx A Draw 30 31 Recommendation on capital structure: 32 Change or Do Not Change 33 34 35 36 37 38 Page Layout 26 Cost of equity with new capital strucutre, r's New 27 28 WACC calculation with new capital structure: 29 WACC New 10 =Sheet1 + Calculation Mode: Automatic Workbook Statistics 14 15 Current WACC calculation: 16 WACC 17 18 Current beta calculation: 19 Levered beta, bu 20 21 Unlevered beta calculation: 22 bu 23 24 Cost of equity calculation with changed capital structure: 25 Levered beta, bL V Formulas NOV 5 B Av B Data 10.67% 1.90 0.32 C Review ... Formulas D =(B8-B6)/B7 #N/A #N/A #N/A #N/A Ev =B3*B5*(1-B9)+B4*B8 View =B17/1+(1-B9)*(B3/B4) E 1,123 Help B Number G