I need the follwoing for Delta Air line

Cost of Equity (Common Stock)

oBeta from Regression and two Betas from analysts

oBeta Chosen for CAPM and why

oCapital Assets Pricing Model (include how determined R_F and[ R_M or (R_M - R_F)]

oDiscounted Cash Flow (DCF) (only if dividends - include how determined)

oOwn-Bond-Yield-plus-Judgmental-Risk-Premium (include how determine risk premium)

Cost of Preferred Stock

Cost of Debt (make sure to include table that lists all bond issues with weighted average cost of debt)

Market Value of Debt (will have calculated above, but will need to add any long term leases from balance sheet to get total market value of debt)

Market Value of Equity

Market Value of Preferred Stock

Value of Firm

Firm's Tax Rate (explain how determined)

Weight for Equity

Weight for Preferred Stock

Weight for Debt

WACC (Weighted Average Cost of Capital)