Find WACC using last debt issuance and US treasury risk-free rate D/E Ratio 1.2 Yield on Bond issued 07/09/2023 8.5% Yield on Bond issued 17/02/2023 8.6% Yield on Bond issued 01/10/2023 8.9% Corporate Tax Rate 40.0% Beta 1.2 Market Premium Risk-Free Rate 13.0% 5.0% Question 4: Find the expected MOIC (Multiple on Invested Capital) using the assumptions below. Assume no multiple expansion, full debt paydown and exit at Y5 Entry EBITDA Entry Multiple 400,000 12x Proprtion of Debt 7x Proportion of Equity 5x Forecasted EBITDA Year 1 2 420,000 430,000 3 460,000 4 475,000 480,000