Thunder Inc. is a private chemical industrial firm. You are trying to determine its market value. You decide to use Harbor Industries, a public firm, as a comparable firm to guide your valuation. Harbor industries has a debt-to-equity ratio of 0.25. It has an equity beta of 1.2, and debt beta of 0.4. You decide to use the unlevered beta of the comparison firm as the estimation of the unlevered beta for Thunder Inc. Suppose, Thunder Inc. has a debt-to-equity ratio of 33%, and can borrow at 5% rate. It also has a debt beta of 0.3. The risk-free rate is 4%, the market premium is 5%, and the corporate tax rate is 20%. What is the WACC of Thunder Inc.?

Please use the template in excel and show formulas! Thank you!