Cost of Debt and Equity

profilemorpre
m4a2_sample.xlsx

Sheet1

10.56% 60% 6.33%
40% 6.20%
Ks=Krf+(Km-Krf)*Beta 12.54%
15.51%
Weights Rates weighted rates
600000 30% 10.56% 3.17%
400000 20% 15.51% 3.10%
1000000 50% 12.54% 6.27%
2000000 12.54%