What are your estimates of the WACCs for the 6 comparable companies?

35% tax rate

6% Market Risk Premium

2.15% yield on 10 year T-bonds.

Any help on understanding how to calculate WACCs with this information is greatly appreciated. Thank you!

Exhibit 1 Langtry Falls Expansion Plan Financial Data for Comparable Companies Este Lauder Ralph Lauren PVH Corp. Tiffany & Co. Fossil Group Coach Ine. 11.262 2,181 7,332 1,115 6,652 3,001 2,866 -99 8,203 3,833 3,626 549 4,492 1,439 2,520 460 4,002 1,511 1,769 3,042 1,464 1,423 79 446 Income statement data Sales Cost of goods sold Selling, general and admin. Net income Balance sheet data Total assets Current assets Receivables Inventory Total current liab Accounts payable Short-term debt Long-term debt Shares outstanding Market data Beta from Google Beta from Bloomberg Most recent stock price Yield to maturity on LT debt 9,223 4,225 1,258 1,263 2,680 716 331 1,910 368 5,652 2,954 674 792 1,159 148 23 839 81 11,068 2,879 616 1,317 1,564 683 19 3,197 79 4,892 2,173 245 459 827 187 15 862 279 5,097 3,574 227 2,157 633 109 229 878 125 2,186 1,347 375 542 415 388 26 610 48 0.69 0.92 97.28 3.37% 0.61 1.02 71.52 3.18% 0.47 1.12 104.88 4.56% 0.36 1.07 46.32 4.39% 1.87 1.08 91.54 4.07% 0.74 1.28 9.10 4.97% Data source: Google Finance and Bloomberg with author estimates