Scribd Logo
Upload

Welcome to Scribd!

  • Encana

    Uploaded by

    Stephanie Dian Aurelia
    116 views3 pages
    This document contains financial information and calculations for a company. It includes percentages for liabilities and equity, tax expense information, calculations to determine cost of debt and equity, and a weighted average cost of capital (WACC) calculation. Long-term liabilities make up 12.9% of the total capital with equity comprising 87.1%. The net tax rate is 30.81% and cost of debt is calculated to be 4.02%. Cost of equity is determined to be 8.36% using the capital asset pricing model. The overall WACC is calculated at 7.7989%.

    Original Description:

    Original Title

    encana

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains financial information and calculations for a company. It includes percentages for liabilities and equity, tax expense information, calculations to determine cost of debt and equity, and a weighted average cost of capital (WACC) calculation. Long-term liabilities make up 12.9% of the total capital with equity comprising 87.1%. The net tax rate is 30.81% and cost of debt is calculated to be 4.02%. Cost of equity is determined to be 8.36% using the capital asset pricing model. The overall WACC is calculated at 7.7989%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    116 views3 pages

    Encana

    Uploaded by

    Stephanie Dian Aurelia
    This document contains financial information and calculations for a company. It includes percentages for liabilities and equity, tax expense information, calculations to determine cost of debt and equity, and a weighted average cost of capital (WACC) calculation. Long-term liabilities make up 12.9% of the total capital with equity comprising 87.1%. The net tax rate is 30.81% and cost of debt is calculated to be 4.02%. Cost of equity is determined to be 8.36% using the capital asset pricing model. The overall WACC is calculated at 7.7989%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    total liabilitie 18141 long term liabilities 5278

    total equity 16007 shared capital 5264


    total L&E 34148 total 10542
    % liabilities 0.53 % liabilities 0.501
    % equity 0.47 % equity 0.499
    1. tax
    net earning before income tax 4089
    income tax expense 1260
    tax 30.81 %

    2. bond->rd(1-T)
    rd 5.81 %
    cost of debt 4.020 % +FLOTATTION RATE

    3. common stock
    closing price 31 des 2005 p0 52.56 ->CONVERT KE US DOLLA dividend
    ROE 2005 book value 21.4 % jml stock
    ROE 2004 24.6 % divident total
    betha 1.27 net earning
    payout ratio
    ROE market 7.625 % retention rati
    g
    CAPM

    Dividend yield 0.53 % 0.0053

    rM 0.077
    rF 4.20 % 0.042
    RPM 0.035
    rs 0.0860 8.60 %

    DCF
    g 0.0709459333
    dividend yield 0.0053
    rs 0.07662 7.662 %

    bond risk
    bond yield 5.81
    bond premium risk 3 asumsi
    rs 8.81 %

    cost of equity 8.36 %

    long term liabilities 6629


    total equity 44933.544 6629
    total 51562.544
    % liabilities 0.129
    % equity 0.871

    WACC 7.7989 %
    coupon 7.30
    pv -109.76
    fv 100
    n 56
    pmt 3.65 3.65
    I semi annual 3.268%
    I annual 0.0654 6.54

    0.2786
    854.9 mio
    238.147783 mio
    3426
    0.0695 0.07272727
    0.9305 0.92727273
    0.0709

    You might also like