Numerical Proof Q. Earning before Interest & Tax = 3,00,000 Debt = 5,00,000 Cost of Debt = 5% WACC = 10% Sol : Market value of firm = EBIT/WACC = 3,00,000/0.10 = 30,00,000 Total equity = Market value of firm - Total debt = 30,00,000 - 5,00,000 = 25,00,000 Shareholder's Earnings = EBIT - Interest on debt = 3,00,000 - (5% of 5,00,000) = 2,75,000 Cost of equity = Shareholder's earnings / Total equity = 2,75,000/25,00,000 = 0.11 * 100 = 11% Q . Earning before Interest & Tax = 3,00,000 Debt = 8,00,000 Cost of Debt = 5% WACC = 10% Sol : Market value of firm = EBIT/WACC = 3,00,000/0.10 = 30,00,000 Total equity = Market value of firm - Total debt = 30,00,000 - 8,00,000 = 22,00,000 Shareholder's Earnings = EBIT - Interest on debt = 3,00,000 - (5% of 8,00,000) = 2,60,000 Cost of equity = Shareholder's earnings / Total equity = 2,60,000/22,00,000 = 0.1181 * 100 = 11.81%