Please see attached and help me identify what I am doing wrong? Why am I getting two different WACC? What is the correct WACC? FY $2023$ Capital Structure After Tax Cost Weighted Cost

Value$($$M$)\%$

Funded Debt $ $31,891\mathrm{.}0064\mathrm{.}38\%4\mathrm{.}55\%2\mathrm{.}93\%$

Market Cap $ $17,647\mathrm{.}0035\mathrm{.}62\%9\mathrm{.}80\%3\mathrm{.}49\%$

Firm Value $ $49,538\mathrm{.}00100\mathrm{.}00\%$ WACC$=6\mathrm{.}42\%$

WACC $=[($E$/$V $*$ Ke$)+($D$/$V $*$ Kd$)*(1-$Tax rate$)]$

$=[(35\mathrm{.}62\%*9\mathrm{.}80\%)+(64\mathrm{.}38\%*4\mathrm{.}55\%)*(1-0\mathrm{.}25)]$

$=5\mathrm{.}69\%5\mathrm{.}69\%$