1 A B COMPUTING THE WACC FOR WHOLE FOODS MARKET (WFM) 2 Shares outstanding 3 Share...

Transcribed Image Text:

1 A B COMPUTING THE WACC FOR WHOLE FOODS MARKET (WFM) 2 Shares outstanding 3 Share price, 29 June 2012 4 Equity value, E 5 Net debt, D 6 Tax rate, To 7 Cost of debt, p 8 Expected market return, E(M) 9 Risk-free rate, 10 Equity beta, 11 12 WACC based on Gordon per-share dividends 13 Current dividend/share 14 Growth rate 15 Cost of equity. E 16 WACC 17 18 WACC based on Gordon equity payouts 19 Current equity payout 20 Growth rate 21 Cost of equity, re 22 WACC 23 24 WACC based on classic CAPM 25 Cost of equity, TE 26 WACC 27 183.56 Millions 95.32 17,497 1 A B COMPUTING THE WACC FOR WHOLE FOODS MARKET (WFM) 2 Shares outstanding 3 Share price, 29 June 2012 4 Equity value, E 5 Net debt, D 6 Tax rate, To 7 Cost of debt, p 8 Expected market return, E(M) 9 Risk-free rate, 10 Equity beta, 11 12 WACC based on Gordon per-share dividends 13 Current dividend/share 14 Growth rate 15 Cost of equity. E 16 WACC 17 18 WACC based on Gordon equity payouts 19 Current equity payout 20 Growth rate 21 Cost of equity, re 22 WACC 23 24 WACC based on classic CAPM 25 Cost of equity, TE 26 WACC 27 183.56 Millions 95.32 17,497