You have been appointed as a financial consultant by the directors of Ntuzuma Holdings. They require you to calculate

the cost of capital of the company as they are embarking on an expansion of the business.

The following information is available on the capital structure of the company:

$2000000$ Ordinary shares, with a market price of R$2\mathrm{.}75$ per share. The latest dividend

declared was $80$ cents per share. A dividend growth of $9\%$ was maintained for

the past $5$ years.

$100000012\%,$ R$1$ Preference shares with a market value of R$3$ per share.

R$10000009\%,$ Debentures due in $7$ years and the current yield$-$to$-$maturity is $10\%.$

R$70000014\%$ Bank loan, due in December $2029.$

Additional information:

$1.$ Assume a company tax rate of $30\%.$

$2.$ The beta of the company is $1\mathrm{.}4,$ a risk$-$free rate of $6\%$ and the return on the market is

$14\%.$

$3.$ Round off all workings$/$answers to two decimal places where applicable.

Required:

$1\mathrm{.}1.$ Calculate the weighted average cost of capital $($WACC$).$ Use the Gordon Growth Model to calculate the

cost of equity.

$(22$ marks$)$

$1\mathrm{.}2.$ Calculate the cost of equity, using the Capital Asset Pricing Model.