Please help with any of this!

Info obtained on _____4/26/2023 _______ - from Yahoo Finance

Price ___151.25___

Shares Outstanding ___2.7B___

Annual Dividend Rate ___2.28___

Beta (5Y Monthly) ___0.49___

Next 5 Years (per annum) ___5.09____

STD Jan 2022 ___ 5,207,000___

STD Jan 2023 $ __ 6,603,000 ___

LTD Jan 2022 ___LTD 52,116,000___

LTD Jan 2023 $ ___LTD 52,320,000___

Interest expense 2023 __2,128,000____

- from Morningstar.com

Tax rate ___.34___

ROE ___14.60%___

Payout ratio __52.46____

- from excel doc or website

Risk free ___0.12%___

Market premium (from excel doc) __12.32%____

Calculations:

Dividend growth rate -

historical dividends g = ___-1.24%___ -

Sustainable growth rate g = __6.94%____

Total debt 2023 = ___58,923,000___

Total debt 2022 = ___57,323,000___

Cost of equity CAPM Ce = ___-0.15%___

DDM Using analysts estimate Ce = ______

Using historical data Ce = ______

Using sustainable growth rate Ce = ______

Decide which cost of equity you will use and explain your decision.

Cost of debt Cd = ______

After-tax Cd= ______

Weights Total Debt 2023 = ______

Mk value of equity = ______

We = ______

Wd = ______

Compute WACC WACC =