Formulas too please.

Paste Format Painter Clipboard Font Alig C8 Calculating 'zz7' WACC 600,000 3% 2 Dividends at time O 3 Growth in dividends 4 Number of shares repurchased: 150,000 5 Number of shares 6 Share's Price 7 Debt 8 interest paid 9 Tax rate, Tc 10 11 A. Calculating the company's cost of capital using Gordon model 12 13 Sum of repurchase 14 Dividends at time 0 15 Total Payment to Shareholders 16 Current payout per share 17 |cost of equity, rE 18 19 B. Calculating the WACC 20 21 Company market value of Equity 22 Cost of debt, ro 23 Total company value (E+D) 24 25 WACC 26 27 2,000,000 2.5 3,000,000 250,000 30%