If the interest coverage ratio (haced on FRIT) is If the interest coverage ratio (haced on FRIT) is

Miscellaneous data for Firm A (as of 12/31/2021, date and the end of the historical riod Firm credit rating Total book value of assets (S millions) Net income (in S millions) which is both the valuation If the interest coverage ratio (based on EBIT) is Amount 98,535.7 2,367.1 746.8 25,454.6 30,208.2 9,863.3 0.82 21,549.4 979.7 $100.82 6,432.4 2,279.0 317.5 Amount 4.61% 11.34% 16.92% Greater than 8.50 7.50 5.90 4.50 3.70 3.00 2.40 1.80 1.60 1.40 1.20 0.90 0.60 0.30 negative infinity equal to or less than Then rating is And spread is Number of share outstanding as of valuation date (in millions) COGS (in S millions) Revenue (in S millions) Current portion of long-term debt (in S millions) Stock beta Long-term debt reported in long-term liabilities (in S millions) O Taxes (in S millions) Share price 2 SG&A and other indirect costs (in S millions) Total book value of equity (S millions) 4 5 Short-term debt (in S millions) Other miscellaneous data 7 Risk-free rate 8 Relevant tax rate for firm g Market risk premium Equity weight used to compute WACC for firm (no rounding) Debt weight used to compute WACC for firm (no rounding) Expected return of firm's equity (rounded to the hundredth of a percent) Expected return of firm's debt (rounded to the hundredth of a percent) WACC for firm (rounded to the hundredth of a percent) 7 infinity 8.50 7.50 5.90 4.50 3.70 3.00 2.40 1.80 1.60 1.40 1.20 0.90 0.60 0.30 A a a /AAA Aa2/AA A1/A+ A2/A A3/A- Baa2/BBB Bal/BB+ Ba2/BB BI/B+ 82/8 B3/B- Caa/CCC Ca2/CC c-z/C D2/D 0.61% 1.58% 2.45% 3.04% 3.93% 4.94% 5.38% 6.41% 7.37% 7.82% 8.81% 9.72% 10.58% 12.86% 16.92%