Question 1 0/1 Submit Currently, Forever Flowers Inc. has a capital structure consisting of 20% debt and 80% equity. Forever's debt currently has an 7% yield to maturity. The risk-free rate (TRF) is 6%, and the market risk premium (TM - FRF) is 5%. Using the CAPM, Forever estimates that its cost of equity is currently 13.5%. The company has a 40% tax rate. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. X Open spreadsheet a. What is Forever's current WACC? Round your answer to two decimal places. % b. What is the current beta on Forever's common stock? Question 1 011 Submit Forever's financial statt is considering changing its capital structure to 40% debt and 60% equity. If the company went ahead with the proposed change, the yield to maturity on the company's bonds would rise to 9.5%. The proposed change will have no effect on the company's tax rate. d. What would be the company's new cost of equity if it adopted the proposed change in capital structure? Round your answer to two decimal places. % e. What would be the company's new WACC if it adopted the proposed change in capital structure? Round your answer to two decimal places. % f. Based on your answer to part D E Recapitalization debt in original capital structure common equity in original capital structure, 5 Yako maturity on bt. 6 Rohre 7 Maret risk premium Cost of commonly 9. Tax rate 20.00% B0.00% 7004 600 5.00% 13.50 40.00 40.00% 60.00 9.50% Formulas INA 11 debut in capital structure, 12 common rouw capital de 11 Changed yeld to matury on dette H 15 Current WACC calculation 16 WACC 17 Current beta calculation: 29 Leverede, 20 21 Untevered beta calculation 22 D Cost of equity calculation with changed capital structure 25 Leveredte 26 Cost of equity with new capital structe, l 2 20 WACC calculation with new capital structure 29 WACC 30 31 Recommendation on capital structure: 12 Change or Do Not Charge WA NA ANIA ANA 73 30RENORRRR Question 1 0/1 Submit a. What is Forever's current WACC? Round your answer to two decimal places. % b. What is the current beta on Forever's common stock? Round your answer to two decimal places. C. What would Forever's beta be if the company had no debt in its capital structure? (That is, what is Forever's unlevered beta, bu?) Round your answer to two decimal places. Forever's financial staff is considering changing its capital structure to 40% debt and 60% equity. If the company went ahead with the proposed change, the yield to maturity on the company's