Part1: Capital Structure & WACC Capital Structure D 1 Market Cap ST Debt LT Debt Pref. Equity Total Capital Structure 12 33 14 35 36 17 Cost of Equity Expected Market Return Risk Free Rate Beta Country (Market) Risk Premium Equity Risk Premium Cost of Equity Value BHD 1,132.072 BHD 224.277 BHD 708.423 BHD 0.000 9.480% 2.944% 0.255 As % 5. You have two hours to complete the practic the practical exam. 56 57 8 53 50 52 54 55 93 0 39 Cost of Debt Total Debt Effective Tax Rate 1-Effective Tax Rate 41 49 40 42 43 45 44 #59985 46 51 Cost of Preferred Equity Preferred Dividend Preferred Equity Cost of Preferred Equity Note Rate Risk Free Rate Debt Adjustment Factor Total Pre-Tax Cost of ST Debt Total Pre-Tax Cost of LT Debt Total Pre-Tax Cost of Debt Cost of Debt WACC Equity Debt Cost (A-T) Preferred Equity WACC 0.237% 2.590% 2.944% 1.380 0.000 0.000 0.000 Capital Structure Weights Capital Structure Cost Weighted Cost