Time Warner shares have a market capitalization of $45 billion. The company just paid a dividend of $0.50 per share and each share trades for $25. The growth rate in dividends is expected to be 8% per year. Also, Time Warner has $15 billion of debt that trades with a yield to maturity of 7%. If the firm's tax rate is 25%, compute the WACC?

Answer is 8.93%

please show all work and excel formulas.