Start with the partial model in the file ch1I P18 Build a Model. x/sx. The stock of Gao Computing sells for $50, and last year's dividend was $3.33. Security analysts are projecting that the common dividend will grow at a rate of 8% a year. A flotation cost of 13% would be required to issue new common stock. Gao's preferred stock sells for $22.22, pays a dividend of $2.00 per share, and new preferred stock could be sold with a flotation cost of 10%. The firm has outstanding bonds with 20 years to maturity, a 6% annual coupon rate, semiannual payments, and $1,000 par value. The bonds are trading at $723.98. The tax rate is 25%. The market risk premium is 7%, the risk-free rate is 7.5%, and Gao's beta is 1.1. In its cost-of-capital calculations, Gao uses a target capital structure with 50% debt, 5% preferred stock, and 45% common equity. The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. Round your answers to two decimal places. Download spreadsheet Ch11 P18 Build a Model-3f8707,x|sx a. Calculate the cost of each capital component-in other words, the after-tax cost of debt, the cost of preferred stock (including flotation costs), and the cost of equity (ignoring flotation costs). Use both the CAPM method and the dividend growth approach to find the cost of equity. After-tax cost of debt Cost of preferred stock (including flotation costs) Cost of common equity, dividend growth approach (ignoring flotation costs) Cost of common equity, CAPM b. Calculate the cost of new stock using the dividend growth approach. c. Assuming that Gao will not issue new equity and will continue to use the same target capital structure, what is the company's WacC? 1 WACC 2 22 23 a. Calculating the cost of each capital component Formulas 24 Annual before-tax cost of debt /A After-tax cost of debt /A Cost of preferred stock (including flotation costs) /A 27 Cost of common equity, dividend growth approach (ignoring flotation costs) /A 28 Cost of common equity, CAPM /A b. Calculating the cost of new stock using the dividend growth approach Cost of new stock, dividend growth approach /A c. Calculating the company's WACC if Gao will not issue new equity and will continue to use the same target capital structure WACC /A