Part1: Capital Structure & WACC							FM	RM
Capital Structure	Value	As %
Market Cap	SAR 348,000.000						0.25	0.25
ST Debt	SAR 6,255.062						0.25	0.25
LT Debt	SAR 32,304.208						0.25	0.25
Pref. Equity	SAR 0.000						0.25	0.25
Total Capital Structure							0.50	0.5
Cost of Equity
Expected Market Return	6.180%
Risk Free Rate	2.877%
Beta	1.140
Country (Market) Risk Premium							0.25	0.25
Equity Risk Premium							0.25	0.25
Cost of Equity							0.25	0.25

Bawt-ranital Strueturn K WACC Bawt-ranital Strueturn K WACC