Please determine the WACC.

Your work / calculations must be shown.

Please this is a final that is due today :(

Kindly access the Excel sheet from the following link:

https://www.dropbox.com/scbkg6ypxj3hrd3/Financial%20Projections.xls?dl=0

Scenario

Revenue grows by 15%. In this scenario the Apple iPhone, which is the bread and butter for the comapny, is completing 10 years of its launch in 2016. On this occasion new iPhone 8 has been launched with augmented features including wireless charging, bendable OLED display, etc. The effect will spillover to FY 18 as well.

The projections for COGS, R&D and SG&A are expected to be the same as the previous year.

Revenue and Expenses projections

Income Statement Projections

Historical Projections FY 2014 FY 2015 FY 2016 FY 2017E FY 2018E FY 2019E Revenue Growth %: COGS % Revenue: R&D % Revenue: SG&A % Revenue: 7.0% 61.4% 3.3% 6.6% 27.9% 59.9% 3.5% 6.1% -7.7%| 60.9% | 4.7%| 6.6% 15.0% 60.9% 4.7% 6.6% 17.0% 60.9% 4.796 6.6% 11.0% 60.9% 4.7% 6.6% Historical Projections FY 2014 FY 2015 FY 2016 FY 2017E FY 2018E FY 2019E Revenue Growth %: COGS % Revenue: R&D % Revenue: SG&A % Revenue: 7.0% 61.4% 3.3% 6.6% 27.9% 59.9% 3.5% 6.1% -7.7%| 60.9% | 4.7%| 6.6% 15.0% 60.9% 4.7% 6.6% 17.0% 60.9% 4.796 6.6% 11.0% 60.9% 4.7% 6.6%