So i have this question:

Assume the following data for U&P Company: Debt (D) = $100 million; Equity (E) =$300 million; rD = 6%; rE = 12%; and TC = 30%. Calculate the after-tax weighted average cost of capital (WACC):

I know that the formula is indeed

After tax WACC=(1-TC)rD(D/V) + rE(E/V).

If i correctly replace all the numbers i get that the after tax wacc is 6%. For example, in order to get D/V i do 100/130 since V=E+D=130.

However on the answer sheet it states that :

After tax WACC= (1/4)(1 - 0.3)(6) + (3/4)(12) = 10.05%.

I do not understand this answer; where is the (1/4) and the (3/4) coming from ? Shouldn't D/V=100/130 and E/V=30/130?

Thanks for the help!




$\frac{E}{V}=\frac{3}{4}$ and


You probably overlooked one zero and thought equity was 30, but in your question you yourself state that $E=300$.

| improve this answer | |
  • $\begingroup$ What a dumb mistake ! Thanks anyways $\endgroup$ – Sara Salvante May 31 '19 at 12:46
  • $\begingroup$ you're welcome! $\endgroup$ – Milton Keynes May 31 '19 at 12:48

Your Answer

By clicking “Post Your Answer”, you agree to our terms of service, privacy policy and cookie policy

Not the answer you're looking for? Browse other questions tagged or ask your own question.