Cost of Equity = 3.14% + (0.

72 x 6%) 0
= 4.32%

Cost of Debt = Rp 127,682,336

Rp 3,453,675,194
= 3.7%

Weight of Equity = Equity

Equity + Debt
= Rp 325,991,712
Rp 325,991,712 + Rp 3,453,675,194
= 0.86

WACC = Equity
(1 - tax rate) x Cost of Equity +
Equity + Debt

= 0.86 (1 - 25.35%) x 4.32% + 0.14 (1 - 25.35%)

WACC = 3.16%

0.027733968
0.00386687
3.16%
 Weight of Debt = Debt
Equity + Debt
= Rp 3,453,675,194
Rp 325,991,712 + Rp 3,453,675,194
= 0.14

Debt
(1 - tax rate) x Cost of Debt
Equity + Debt

x 3.7%
capital CAPITA
 Cost of Equity = 3.14% + (0.72 x 6%)
= 4.32%

Cost of Debt = Rp 9,424,416,888

Rp 216,375,751,158
= 4.36%

Weight of Debt = Debt

Equity + Debt
= $ 216,375,751,158
$ 21,432,654 + $ 216,375,751,158
= 0.01

WACC = Equity
(1 - tax rate) x Cost of Equity +
Equity + Debt

= 0.99 (1 - 25.35%) x 4.32% + 0.01 (1 - 25.35%)

WACC = 4.57%

3.19%

0.000325474
Weight of Debt = Debt
Equity + Debt
= $ 45,333,560,247
$ 2,957,143 + $ 45,333,560,247
= 0.35

Debt
(1 - tax rate) x Cost of Debt
Equity + Debt

x 4.36%