Using the balance sheet provided for Universal Exports, determine the weighted average cost of capital. The firm's tax rate is

20%,

the preferred stock pays a dividend of

$0.45

per share, the beta of the stock is

1.93,

the market risk premium is

8%,

and the risk-free rate is

5%.

Assume that the book value capital structure weights are the company's optimal weights.

Universal Exports Balance Sheet ($ millions)
Assets		Liabilities & Owner's Equity
Cash and Short-Term Securities	$1	Bonds (9% annual coupon, 20-year maturity, 10% YTM)	$11
Accounts Receivable	7	Preferred Stock (market price=$3.64)	3
Inventories	7	Common Stock	21
Plant and Equipment	20
Total	35	Total	35

What is the proportion of debt in the firm's capital structure,

d?

nothing%

(Round to two decimal places.)What is the proportion of preferred stock in the firm's capital structure,

p?

nothing%

(Round to two decimal places.)What is the proportion of common equity in the firm's capital structure,

e?

nothing%

(Round to two decimal places.)

What is the after-tax cost of debt for Universal Exports?

nothing%

(Round to two decimal places.)

What is the cost of preferred stock for Universal Exports?

nothing%

(Round to two decimal places.)What is the cost of common equity for Universal Exports? Note that the problem give us the amount of the market risk premium, which is equal to

kMkF.

nothing%

(Round to two decimal places.)

What is the WACC for Universal Exports?

nothing%

(Round to two decimal places.)