WACC = 27.1% * 3.44% +72.9% * 10.34% = 8.47%
Rf = 4.62% (Exhibit 1)
Average Beta = 1.04 (Exhibit 3)
Weight of debt = 27.1% (Exhibit 3)
Re = Cost of Equity = 4.62% + 1.04 * 5.5% = 10.34%
After-tax cost of debt = 3.44% (Exhibit 1)
Products & Systems
WACC = 9.20% *4.48% + 90.80% * 12.10% = 11.4%
Rf = 4.62% (Exhibit 1)
Rm = 10.12% (Exhibit 1)
Average Beta = (1.39 + 1.33)/2 = 1.36
Weight of debt = (13.1% + 5.3%)/2 = 9.20%
Re = Cost of Equity = 4.62% + 1.36 * 5.5% = 12.1%
After-tax cost of debt = 4.48% (Exhibit 1) 3.) Looking at Rick Phillips’ assessment of constant vs. Risk-Adjusted Hurdle Rates would seem that Telecommunication Service is actually profitable on a risk-adjusted basis, even though it isn’t profitable compared to the corporate hurdle rate. This is because of the current use of constant hurdle rates it doesn’t reflect the higher costs of funds that’s required for Products and Systems and shows that the cost of equity for Telecommunications