, FIN3701 Assignment 2 (COMPLETE ANSWERS) Semester 1 2026
- DUE 17 April 2026; 100% trusted ,comprehensive and complete
reliable solution with clear explanation.
QUESTION 1.1: Calculate WACC (3 marks)
📌 𝑭𝒐𝒓𝒎𝒖𝒍𝒂:
𝑊𝐴𝐶𝐶 = (𝐷/𝑉 × 𝑅𝑑 × (1 − 𝑇)) + (𝐸/𝑉 × 𝑅𝑒)𝑊𝐴𝐶𝐶
= (𝐷/𝑉 × 𝑅𝑑 × (1 − 𝑇)) + (𝐸/𝑉 × 𝑅𝑒)𝑊𝐴𝐶𝐶
= (𝐷/𝑉 × 𝑅𝑑 × (1 − 𝑇)) + (𝐸/𝑉 × 𝑅𝑒)
𝑊ℎ𝑒𝑟𝑒:
𝐷/𝑉 = 𝐷𝑒𝑏𝑡 % = 𝟑𝟎% = 𝟎. 𝟑
𝐸/𝑉 = 𝐸𝑞𝑢𝑖𝑡𝑦 % = 𝟕𝟎% = 𝟎. 𝟕
𝑅𝑑 = 𝐶𝑜𝑠𝑡 𝑜𝑓 𝑑𝑒𝑏𝑡 = 𝟏𝟐% = 𝟎. 𝟏𝟐
𝑅𝑒 = 𝐶𝑜𝑠𝑡 𝑜𝑓 𝑒𝑞𝑢𝑖𝑡𝑦 = 𝟏𝟓% = 𝟎. 𝟏𝟓
𝑇 = 𝑇𝑎𝑥 𝑟𝑎𝑡𝑒 = 𝟐𝟖% = 𝟎. 𝟐𝟖
📌 𝑺𝒕𝒆𝒑 𝟏: 𝑨𝒇𝒕𝒆𝒓 − 𝒕𝒂𝒙 𝒄𝒐𝒔𝒕 𝒐𝒇 𝒅𝒆𝒃𝒕
0.12 × (1 − 0.28) = 0.12 × 0.72 = 0.08640.12 × (1 − 0.28)
= 0.12 × 0.72 = 0.08640.12 × (1 − 0.28) = 0.12 × 0.72
= 0.0864
📌 𝑺𝒕𝒆𝒑 𝟐: 𝑨𝒑𝒑𝒍𝒚 𝑾𝑨𝑪𝑪 𝒇𝒐𝒓𝒎𝒖𝒍𝒂
𝑊𝐴𝐶𝐶 = (0.3 × 0.0864) + (0.7 × 0.15)𝑊𝐴𝐶𝐶
= (0.3 × 0.0864) + (0.7 × 0.15)𝑊𝐴𝐶𝐶
= (0.3 × 0.0864) + (0.7 × 0.15) = 0.02592 + 0.105
= 0.02592 + 0.105 = 0.02592 + 0.105 = 0.13092 = 13.09%
= 0.13092 = 13.09\% = 0.13092 = 13.09%
- DUE 17 April 2026; 100% trusted ,comprehensive and complete
reliable solution with clear explanation.
QUESTION 1.1: Calculate WACC (3 marks)
📌 𝑭𝒐𝒓𝒎𝒖𝒍𝒂:
𝑊𝐴𝐶𝐶 = (𝐷/𝑉 × 𝑅𝑑 × (1 − 𝑇)) + (𝐸/𝑉 × 𝑅𝑒)𝑊𝐴𝐶𝐶
= (𝐷/𝑉 × 𝑅𝑑 × (1 − 𝑇)) + (𝐸/𝑉 × 𝑅𝑒)𝑊𝐴𝐶𝐶
= (𝐷/𝑉 × 𝑅𝑑 × (1 − 𝑇)) + (𝐸/𝑉 × 𝑅𝑒)
𝑊ℎ𝑒𝑟𝑒:
𝐷/𝑉 = 𝐷𝑒𝑏𝑡 % = 𝟑𝟎% = 𝟎. 𝟑
𝐸/𝑉 = 𝐸𝑞𝑢𝑖𝑡𝑦 % = 𝟕𝟎% = 𝟎. 𝟕
𝑅𝑑 = 𝐶𝑜𝑠𝑡 𝑜𝑓 𝑑𝑒𝑏𝑡 = 𝟏𝟐% = 𝟎. 𝟏𝟐
𝑅𝑒 = 𝐶𝑜𝑠𝑡 𝑜𝑓 𝑒𝑞𝑢𝑖𝑡𝑦 = 𝟏𝟓% = 𝟎. 𝟏𝟓
𝑇 = 𝑇𝑎𝑥 𝑟𝑎𝑡𝑒 = 𝟐𝟖% = 𝟎. 𝟐𝟖
📌 𝑺𝒕𝒆𝒑 𝟏: 𝑨𝒇𝒕𝒆𝒓 − 𝒕𝒂𝒙 𝒄𝒐𝒔𝒕 𝒐𝒇 𝒅𝒆𝒃𝒕
0.12 × (1 − 0.28) = 0.12 × 0.72 = 0.08640.12 × (1 − 0.28)
= 0.12 × 0.72 = 0.08640.12 × (1 − 0.28) = 0.12 × 0.72
= 0.0864
📌 𝑺𝒕𝒆𝒑 𝟐: 𝑨𝒑𝒑𝒍𝒚 𝑾𝑨𝑪𝑪 𝒇𝒐𝒓𝒎𝒖𝒍𝒂
𝑊𝐴𝐶𝐶 = (0.3 × 0.0864) + (0.7 × 0.15)𝑊𝐴𝐶𝐶
= (0.3 × 0.0864) + (0.7 × 0.15)𝑊𝐴𝐶𝐶
= (0.3 × 0.0864) + (0.7 × 0.15) = 0.02592 + 0.105
= 0.02592 + 0.105 = 0.02592 + 0.105 = 0.13092 = 13.09%
= 0.13092 = 13.09\% = 0.13092 = 13.09%