Firm	Tax Rate	EBITA	Net Income	Depreciation	Market Values: Debt	Market Value: Equity	Capital STructure Policy	Equity Beta	Asset Beta	EV/EBITDA Multiple	P/E Ratio
A	35%	30	2	10	100	300	Constant D/E	x	x	x	x
B	30%	40	3	15	200	400	Constant Debt	x	x	x	x
C	35%	50	4	20	200	300	Constant D/E	x	x	x	x
D	25%	60	6	30	300	300	Constant Debt	x	x	x	x
Average									x	x	x

How do you find the X's, with the information given?

Tax Rate	35%
Debt	x
Equity	200
Debt Rating	BBB
Shares Outstanding	50
Treasury Bond Yield	2.00%
Market Risk Premium	6.00%
Equity Beta	x
Expected return on equity	x
Expected return on debt	x
Pre-tax WACC (1)	x