Inputs
Risk-Free Rate
4.15
%
Cost of Debt
6.2
%
Beta
1.1
Market Return
7
%
Tax Rate
25
%
Equity Value ($)
$8.00M
Debt Value ($)
$2.00M
Calculate
Key Metrics
Cost of Equity
-
-
Current WACC
-
-
Optimal WACC
-
-
WACC Savings
-
-
Insights & Recommendations
đ Executive Summary
đ° Valuation Unlock
-
đ Capital Structure Rebalancing
Current Mix
Optimal Mix
đ¯ WACC Floor Explained
đ Why This Optimization Curve
đ Investment Approval Hurdles
Current:
Optimal:
â ī¸ Board Decision & Action Items
âī¸ Stress Scenario (Rate Tightening)
â Analysis Confidence
âšī¸ To improve accuracy, provide:
đ Recommended Next Steps
Complementary Tools: