beta and wacc calculation

81
Date Coromandel - Stock NSE Returns of Stock Returns of NSE 8/24/2012 270.9 5392.6 8/23/2012 270 5426.15 -0.332226% 0.622149% 8/22/2012 263.65 5395.75 -2.351852% -0.560250% 8/21/2012 261.15 5368.7 -0.948227% -0.501320% 8/17/2012 255 5368.6 -2.354968% -0.001863% 8/16/2012 252.45 5385.95 -1.000000% 0.323176% 8/14/2012 253.85 5343.25 0.554565% -0.792803% 8/10/2012 245.5 5308.2 -3.289344% -0.655968% 8/9/2012 253.7 5348.3 3.340122% 0.755435% 8/8/2012 256.95 5345.25 1.281041% -0.057027% 8/7/2012 253 5295.4 -1.537264% -0.932604% 8/6/2012 251 5260.85 -0.790514% -0.652453% 8/3/2012 248 5195.6 -1.195219% -1.240294% 8/2/2012 245.5 5233.1 -1.008065% 0.721765% 8/1/2012 252 5220.7 2.647658% -0.236953% 7/31/2012 240.3 5214.85 -4.642857% -0.112054% 7/27/2012 243.55 5124.3 1.352476% -1.736387% 7/26/2012 242 5126.3 -0.636420% 0.039030% 7/25/2012 249.8 5118.4 3.223140% -0.154107% 7/24/2012 252.95 5128.8 1.261009% 0.203188% 7/23/2012 245.55 5163.25 -2.925479% 0.671697% 7/20/2012 253 5233.55 3.034005% 1.361546% 7/19/2012 249 5249.85 -1.581028% 0.311452% 7/18/2012 245.5 5199.1 -1.405622% -0.966694% 7/17/2012 253.5 5228.05 3.258656% 0.556827% 7/16/2012 257 5232.35 1.380671% 0.082249% 7/13/2012 261 5242.75 1.556420% 0.198763% 7/12/2012 267 5240 2.298851% -0.052453% 7/11/2012 271.7 5315.25 1.760300% 1.436069% 7/10/2012 274.65 5286.6 1.085756% -0.539015% 7/9/2012 277 5283.7 0.855634% -0.054856% 7/6/2012 281 5324.7 1.444043% 0.775971% 7/5/2012 274.85 5297.05 -2.188612% -0.519278% 7/4/2012 268.95 5310.4 -2.146625% 0.252027% 7/3/2012 260.5 5298.85 -3.141848% -0.217498% 7/2/2012 260 5283.85 -0.191939% -0.283080% 6/29/2012 258 5191.25 -0.769231% -1.752510% 6/28/2012 257.85 5148.95 -0.058140% -0.814833% 6/27/2012 254.25 5149.45 -1.396161% 0.009711% 6/26/2012 257.5 5107.45 1.278269% -0.815621% 6/25/2012 259 5158.5 0.582524% 0.999520% 6/22/2012 254 5101.75 -1.930502% -1.100126% 6/21/2012 254.25 5097.35 0.098425% -0.086245% 6/20/2012 260.9 5114.55 2.615536% 0.337430% 6/19/2012 254.35 5050.8 -2.510540% -1.246444%

Upload: jayshrivastava

Post on 03-Apr-2018

235 views

Category:

Documents


3 download

TRANSCRIPT

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 1/81

Date Coromandel - Stock NSE Returns of Stock Returns of NSE

8/24/2012 270.9 5392.6

8/23/2012 270 5426.15 -0.332226% 0.622149%

8/22/2012 263.65 5395.75 -2.351852% -0.560250%

8/21/2012 261.15 5368.7 -0.948227% -0.501320%

8/17/2012 255 5368.6 -2.354968% -0.001863%

8/16/2012 252.45 5385.95 -1.000000% 0.323176%8/14/2012 253.85 5343.25 0.554565% -0.792803%

8/10/2012 245.5 5308.2 -3.289344% -0.655968%

8/9/2012 253.7 5348.3 3.340122% 0.755435%

8/8/2012 256.95 5345.25 1.281041% -0.057027%

8/7/2012 253 5295.4 -1.537264% -0.932604%

8/6/2012 251 5260.85 -0.790514% -0.652453%

8/3/2012 248 5195.6 -1.195219% -1.240294%

8/2/2012 245.5 5233.1 -1.008065% 0.721765%

8/1/2012 252 5220.7 2.647658% -0.236953%

7/31/2012 240.3 5214.85 -4.642857% -0.112054%

7/27/2012 243.55 5124.3 1.352476% -1.736387%

7/26/2012 242 5126.3 -0.636420% 0.039030%

7/25/2012 249.8 5118.4 3.223140% -0.154107%

7/24/2012 252.95 5128.8 1.261009% 0.203188%

7/23/2012 245.55 5163.25 -2.925479% 0.671697%

7/20/2012 253 5233.55 3.034005% 1.361546%

7/19/2012 249 5249.85 -1.581028% 0.311452%

7/18/2012 245.5 5199.1 -1.405622% -0.966694%

7/17/2012 253.5 5228.05 3.258656% 0.556827%

7/16/2012 257 5232.35 1.380671% 0.082249%

7/13/2012 261 5242.75 1.556420% 0.198763%7/12/2012 267 5240 2.298851% -0.052453%

7/11/2012 271.7 5315.25 1.760300% 1.436069%

7/10/2012 274.65 5286.6 1.085756% -0.539015%

7/9/2012 277 5283.7 0.855634% -0.054856%

7/6/2012 281 5324.7 1.444043% 0.775971%

7/5/2012 274.85 5297.05 -2.188612% -0.519278%

7/4/2012 268.95 5310.4 -2.146625% 0.252027%

7/3/2012 260.5 5298.85 -3.141848% -0.217498%

7/2/2012 260 5283.85 -0.191939% -0.283080%

6/29/2012 258 5191.25 -0.769231% -1.752510%

6/28/2012 257.85 5148.95 -0.058140% -0.814833%

6/27/2012 254.25 5149.45 -1.396161% 0.009711%

6/26/2012 257.5 5107.45 1.278269% -0.815621%

6/25/2012 259 5158.5 0.582524% 0.999520%

6/22/2012 254 5101.75 -1.930502% -1.100126%

6/21/2012 254.25 5097.35 0.098425% -0.086245%

6/20/2012 260.9 5114.55 2.615536% 0.337430%

6/19/2012 254.35 5050.8 -2.510540% -1.246444%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 2/81

6/18/2012 256.9 5174 1.002556% 2.439218%

6/15/2012 254.15 5069.55 -1.070455% -2.018748%

6/14/2012 256.9 5105.1 1.082038% 0.701246%

6/13/2012 256.25 5117.55 -0.253017% 0.243874%

6/12/2012 261.5 5015.5 2.048780% -1.994118%

6/11/2012 264.1 5096.7 0.994264% 1.618981%

6/8/2012 267.7 5044.25 1.363120% -1.029097%6/7/2012 261.4 5035.35 -2.353381% -0.176439%

6/6/2012 264.95 4886.65 1.358072% -2.953121%

6/5/2012 264.85 4869.45 -0.037743% -0.351979%

6/1/2012 264 4910.85 -0.320936% 0.850199%

5/31/2012 256 4896.1 -3.030303% -0.300355%

5/30/2012 255.25 4964.25 -0.292969% 1.391924%

5/29/2012 258.15 5005.35 1.136141% 0.827920%

5/28/2012 261.5 4931.7 1.297695% -1.471426%

5/25/2012 260 4905.95 -0.573614% -0.522132%

5/24/2012 255.75 4863.4 -1.634615% -0.867314%

5/23/2012 254 4843 -0.684262% -0.419460%

5/22/2012 255 4954.7 0.393701% 2.306422%

5/21/2012 256.05 4888.5 0.411765% -1.336105%

5/18/2012 254 4796.4 -0.800625% -1.884014%

5/17/2012 258.5 4878.6 1.771654% 1.713785%

5/16/2012 259 4875.3 0.193424% -0.067642%

5/14/2012 260.8 4934.35 0.694981% 1.211208%

5/11/2012 257 4938.85 -1.457055% 0.091197%

5/10/2012 261.4 4984.15 1.712062% 0.917218%

5/9/2012 258 4967.9 -1.300689% -0.326034%

5/8/2012 253.6 5114.7 -1.705426% 2.954971%5/7/2012 250 5017.8 -1.419558% -1.894539%

5/4/2012 256.25 5166.65 2.500000% 2.966439%

5/3/2012 260 5211.2 1.463415% 0.862261%

5/2/2012 258.6 5254.3 -0.538462% 0.827065%

4/30/2012 262.7 5201.45 1.585460% -1.005843%

4/27/2012 270.25 5189 2.874001% -0.239356%

4/26/2012 277 5214.75 2.497687% 0.496242%

4/25/2012 283.75 5222.2 2.436823% 0.142864%

4/24/2012 290 5215.9 2.202643% -0.120639%

4/23/2012 305 5277.4 5.172414% 1.179087%

4/20/2012 293.75 5313.95 -3.688525% 0.692576%

4/19/2012 286.65 5320.6 -2.417021% 0.125142%

4/18/2012 294.85 5320.7 2.860631% 0.001879%

4/17/2012 294.1 5266.6 -0.254367% -1.016784%

4/16/2012 291.7 5190.6 -0.816049% -1.443056%

4/13/2012 284.15 5255.7 -2.588276% 1.254190%

4/12/2012 287.05 5246.75 1.020588% -0.170291%

4/11/2012 285.5 5209.45 -0.539976% -0.710916%

4/10/2012 287.5 5254.1 0.700525% 0.857096%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 3/81

4/9/2012 281 5282.5 -2.260870% 0.540530%

4/4/2012 284.5 5328.65 1.245552% 0.873639%

4/3/2012 284 5353.2 -0.175747% 0.460717%

4/2/2012 285.2 5296.35 0.422535% -1.061982%

3/30/2012 287 5206.6 0.631136% -1.694563%

3/29/2012 286 5145.95 -0.348432% -1.164868%

3/28/2012 288 5231.7 0.699301% 1.666359%3/27/2012 290 5242.95 0.694444% 0.215035%

3/26/2012 287.5 5274.35 -0.862069% 0.598899%

3/23/2012 285.85 5255.65 -0.573913% -0.354546%

3/21/2012 303 5267.2 5.999650% 0.219763%

3/20/2012 300 5257.15 -0.990099% -0.190803%

3/19/2012 304 5337.35 1.333333% 1.525541%

3/16/2012 304.3 5380.35 0.098684% 0.805643%

3/15/2012 302 5462.5 -0.755833% 1.526852%

3/14/2012 305 5490.55 0.993377% 0.513501%

3/13/2012 305.5 5391.05 0.163934% -1.812205%

3/12/2012 303.1 5420.1 -0.785597% 0.538856%

3/9/2012 303.4 5294.1 0.098977% -2.324680%

3/7/2012 291.35 5207.05 -3.971655% -1.644283%

3/6/2012 296 5266 1.596019% 1.132119%

3/5/2012 288 5342.55 -2.702703% 1.453665%

3/2/2012 291.9 5369.45 1.354167% 0.503505%

3/1/2012 275.5 5366 -5.618362% -0.064252%

2/29/2012 280 5424.95 1.633394% 1.098584%

2/28/2012 272.05 5310.5 -2.839286% -2.109697%

2/27/2012 276 5448.1 1.451939% 2.591093%

2/24/2012 278.55 5479.15 0.923913% 0.569923%2/23/2012 276.85 5490.05 -0.610303% 0.198936%

2/22/2012 269.15 5609.75 -2.781290% 2.180308%

2/21/2012 262.35 5561.9 -2.526472% -0.852979%

2/17/2012 266 5574.2 1.391271% 0.221147%

2/16/2012 272 5513.75 2.255639% -1.084461%

2/15/2012 269 5460.6 -1.102941% -0.963954%

2/14/2012 272 5380.8 1.115242% -1.461378%

2/13/2012 274.5 5382.1 0.919118% 0.024160%

2/10/2012 274.3 5399.8 -0.072860% 0.328868%

2/9/2012 280 5343.05 2.078017% -1.050965%

2/8/2012 279 5343.8 -0.357143% 0.014037%

2/7/2012 279.35 5412.95 0.125448% 1.294023%

2/6/2012 271 5379.45 -2.989082% -0.618886%

2/3/2012 259.95 5276.1 -4.077491% -1.921200%

2/2/2012 270 5272.1 3.866128% -0.075814%

2/1/2012 264 5198.15 -2.222222% -1.402667%

1/31/2012 262.5 5125.25 -0.568182% -1.402422%

1/30/2012 271 5163.55 3.238095% 0.747281%

1/27/2012 273.05 5216.75 0.756458% 1.030299%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 4/81

1/25/2012 271.95 5151.5 -0.402857% -1.250779%

1/24/2012 273.2 5064.8 0.459643% -1.683005%

1/23/2012 273.9 5025.35 0.256223% -0.778905%

1/20/2012 269.5 5044.85 -1.606426% 0.388033%

1/19/2012 276.15 4995 2.467532% -0.988136%

1/18/2012 272.05 4977.75 -1.484700% -0.345345%

1/17/2012 277.05 4904.5 1.837897% -1.471548%1/16/2012 260.05 4844 -6.136077% -1.233561%

1/13/2012 262.25 4861.95 0.845991% 0.370562%

1/12/2012 279 4840.95 6.387035% -0.431925%

1/11/2012 287.6 4863.15 3.082437% 0.458588%

1/10/2012 288 4771.85 0.139082% -1.877384%

1/6/2012 281 4724.15 -2.430556% -0.999612%

1/5/2012 278 4749 -1.067616% 0.526021%

1/4/2012 270.2 4774.95 -2.805755% 0.546431%

1/3/2012 272 4675.8 0.666173% -2.076462%

1/2/2012 275.85 4640.2 1.415441% -0.761367%

12/30/2011 276.5 4659.95 0.235635% 0.425628%

12/29/2011 267 4681.15 -3.435805% 0.454941%

12/28/2011 281.75 4756.2 5.524345% 1.603239%

12/27/2011 275.1 4780.2 -2.360248% 0.504605%

12/26/2011 277 4718.15 0.690658% -1.298063%

12/23/2011 258 4763.2 -6.859206% 0.954823%

12/22/2011 253.65 4636.9 -1.686047% -2.651579%

12/21/2011 260.05 4636.45 2.523162% -0.009705%

12/20/2011 264.6 4635.8 1.749664% -0.014019%

12/19/2011 266 4623.15 0.529101% -0.272876%

12/16/2011 261.95 4752.5 -1.522556% 2.797876%12/15/2011 270.05 4712.8 3.092193% -0.835350%

12/14/2011 278 4788.7 2.943899% 1.610508%

12/13/2011 280.05 4733.6 0.737410% -1.150625%

12/12/2011 290 4906.85 3.552937% 3.660005%

12/9/2011 293.55 4870.75 1.224138% -0.735706%

12/8/2011 296.05 5037.4 0.851644% 3.421444%

12/7/2011 305 5050.1 3.023138% 0.252114%

12/5/2011 301.05 5036.5 -1.295082% -0.269302%

12/2/2011 293 4940.85 -2.673974% -1.899136%

12/1/2011 290.55 4970.85 -0.836177% 0.607183%

11/30/2011 286.45 4766.15 -1.411117% -4.118008%

11/29/2011 291.05 4864.2 1.605865% 2.057216%

11/28/2011 289 4769.3 -0.704346% -1.950989%

11/25/2011 297.95 4731.3 3.096886% -0.796763%

11/24/2011 298.95 4707.55 0.335627% -0.501976%

11/23/2011 298 4779.5 -0.317779% 1.528396%

11/22/2011 302.85 4794.85 1.627517% 0.321163%

11/21/2011 307.15 4873.8 1.419845% 1.646558%

11/18/2011 312.7 4899.15 1.806935% 0.520128%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 5/81

11/17/2011 325.8 5027.1 4.189319% 2.611678%

11/16/2011 329.65 5059.1 1.181707% 0.636550%

11/15/2011 329.95 5131.2 0.091006% 1.425155%

11/14/2011 329.9 5217.35 -0.015154% 1.678944%

11/11/2011 332 5159.75 0.636557% -1.104009%

11/9/2011 332.1 5309.7 0.030120% 2.906149%

11/8/2011 334.75 5292.25 0.797952% -0.328644%11/4/2011 333 5325.4 -0.522778% 0.626388%

11/3/2011 332.5 5241.55 -0.150150% -1.574530%

11/2/2011 330.05 5216.75 -0.736842% -0.473142%

11/1/2011 330 5278.6 -0.015149% 1.185604%

10/31/2011 335 5358.9 1.515152% 1.521237%

10/28/2011 338.5 5341.9 1.044776% -0.317229%

10/26/2011 336.7 5214.95 -0.531758% -2.376495%

10/25/2011 336.8 5137.9 0.029700% -1.477483%

10/24/2011 342.05 5114.7 1.558789% -0.451546%

10/21/2011 331.85 5106.6 -2.982020% -0.158367%

10/20/2011 325.95 5086.55 -1.777912% -0.392629%

10/19/2011 339 5080.45 4.003682% -0.119924%

10/18/2011 312.05 5049.45 -7.949853% -0.610182%

10/17/2011 320 5156.2 2.547669% 2.114092%

10/14/2011 315 5057.35 -1.562500% -1.917109%

10/13/2011 310.95 5130.8 -1.285714% 1.452342%

10/12/2011 306.7 5011.2 -1.366779% -2.331021%

10/11/2011 305.9 5019.9 -0.260841% 0.173611%

10/10/2011 302.5 4886.85 -1.111474% -2.650451%

10/7/2011 300.9 4883.65 -0.528926% -0.065482%

10/5/2011 310 4791.3 3.024261% -1.891004%10/4/2011 304.05 4823.5 -1.919355% 0.672051%

10/3/2011 299.65 4874.4 -1.447130% 1.055250%

9/30/2011 303.2 4990.15 1.184716% 2.374651%

9/29/2011 314.45 4924.2 3.710422% -1.321604%

9/28/2011 305.5 5005.5 -2.846239% 1.651030%

9/27/2011 299.9 4905.15 -1.833061% -2.004795%

9/26/2011 296.95 4878.6 -0.983661% -0.541268%

9/23/2011 300.15 4873.75 1.077622% -0.099414%

9/22/2011 306.75 5054.45 2.198901% 3.707617%

9/21/2011 314.85 5153.75 2.640587% 1.964605%

9/20/2011 314.5 5042.55 -0.111164% -2.157652%

9/19/2011 318 5068.4 1.112878% 0.512637%

9/16/2011 315.3 5123.35 -0.849057% 1.084169%

9/15/2011 299.2 5062.35 -5.106248% -1.190627%

9/14/2011 299 4965.05 -0.066845% -1.922032%

9/13/2011 297 4977.8 -0.668896% 0.256795%

9/12/2011 299.45 4981.7 0.824916% 0.078348%

9/9/2011 301.75 5161.3 0.768075% 3.605195%

9/8/2011 302 5139.2 0.082850% -0.428187%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 6/81

9/7/2011 294.5 5080.15 -2.483444% -1.149012%

9/6/2011 293.65 4993.35 -0.288625% -1.708611%

9/5/2011 299.85 4998.9 2.111357% 0.111148%

9/2/2011 310.05 5109.8 3.401701% 2.218488%

8/30/2011 323.4 4973.25 4.305757% -2.672316%

8/29/2011 309.95 4806.2 -4.158936% -3.358970%

8/26/2011 308.15 4839.25 -0.580739% 0.687653%8/25/2011 314.05 4914.65 1.914652% 1.558093%

8/24/2011 322.05 4934.35 2.547365% 0.400842%

8/23/2011 323.85 4925.15 0.558919% -0.186448%

8/22/2011 325.95 4843.7 0.648448% -1.653757%

8/19/2011 315 4859.3 -3.359411% 0.322068%

8/18/2011 325.05 5077.95 3.190476% 4.499619%

8/17/2011 322 5030.3 -0.938317% -0.938371%

8/16/2011 322.85 5125.75 0.263975% 1.897501%

8/12/2011 327.85 5194.4 1.548707% 1.339316%

8/11/2011 318.6 5128 -2.821412% -1.278300%

8/10/2011 319.9 5196.55 0.408035% 1.336778%

8/9/2011 305 4947.9 -4.657706% -4.784905%

8/8/2011 314.85 5083.85 3.229508% 2.747630%

8/5/2011 312 5204.35 -0.905193% 2.370251%

8/4/2011 320.2 5412.4 2.628205% 3.997617%

8/3/2011 323.75 5402 1.108682% -0.192151%

8/2/2011 326 5493.2 0.694981% 1.688264%

8/1/2011 336.9 5527.5 3.343558% 0.624408%

7/29/2011 339.7 5479 0.831107% -0.877431%

7/28/2011 340 5492.4 0.088313% 0.244570%

7/27/2011 340.9 5588.55 0.264706% 1.750601%7/26/2011 341.95 5688.45 0.308008% 1.787584%

7/25/2011 334.5 5633.8 -2.178681% -0.960719%

7/22/2011 335.1 5576.95 0.179372% -1.009088%

7/21/2011 330.05 5554.6 -1.507013% -0.400757%

7/20/2011 347.9 5642.05 5.408271% 1.574371%

7/19/2011 347.4 5569.85 -0.143719% -1.279677%

7/18/2011 344.8 5581.75 -0.748417% 0.213650%

7/15/2011 343.35 5602.95 -0.420534% 0.379809%

7/14/2011 345.95 5569 0.757245% -0.605931%

7/13/2011 344.1 5542.05 -0.534759% -0.483929%

7/12/2011 340.95 5556.9 -0.915432% 0.267951%

7/11/2011 343.8 5648.05 0.835900% 1.640303%

7/8/2011 347.3 5734.65 1.018034% 1.533273%

7/7/2011 341.85 5633.35 -1.569248% -1.766455%

7/6/2011 342.6 5622.7 0.219394% -0.189053%

7/5/2011 341.9 5659.85 -0.204320% 0.660715%

7/4/2011 348.25 5679.55 1.857268% 0.348066%

7/1/2011 354.8 5705.75 1.880833% 0.461304%

6/30/2011 346.25 5614.5 -2.409808% -1.599264%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 7/81

6/29/2011 338.55 5566.5 -2.223827% -0.854929%

6/28/2011 330.95 5548.85 -2.244868% -0.317075%

6/27/2011 330.25 5441.2 -0.211512% -1.940042%

6/24/2011 329.9 5343.4 -0.105980% -1.797398%

6/23/2011 331.65 5269.1 0.530464% -1.390500%

6/22/2011 336.25 5304.65 1.387004% 0.674688%

6/21/2011 334.05 5280.8 -0.654275% -0.449606%6/20/2011 337.3 5372.2 0.972908% 1.730798%

6/17/2011 330 5412.5 -2.164245% 0.750158%

6/16/2011 340.3 5419.65 3.121212% 0.132102%

6/15/2011 346.35 5494.45 1.777843% 1.380163%

6/14/2011 345 5485.6 -0.389779% -0.161072%

6/13/2011 332 5469.85 -3.768116% -0.287115%

6/10/2011 325.85 5518.05 -1.852410% 0.881194%

6/9/2011 325 5523.55 -0.260856% 0.099673%

6/8/2011 316.8 5535.25 -2.523077% 0.211820%

6/7/2011 317 5509.15 0.063131% -0.471523%

6/6/2011 316.85 5504.3 -0.047319% -0.088035%

6/3/2011 316.85 5565.7 0.000000% 1.115492%

6/2/2011 315.8 5529.9 -0.331387% -0.643225%

6/1/2011 320.15 5561.05 1.377454% 0.563301%

5/31/2011 317.7 5492 -0.765266% -1.241672%

5/30/2011 310.8 5493.75 -2.171860% 0.031865%

5/27/2011 305.75 5413.7 -1.624839% -1.457110%

5/26/2011 305.75 5372.75 0.000000% -0.756414%

5/25/2011 309 5389.1 1.062960% 0.304313%

5/24/2011 315.95 5385.1 2.249191% -0.074224%

5/23/2011 318.05 5456.7 0.664662% 1.329595%5/20/2011 327.6 5450.65 3.002673% -0.110873%

5/19/2011 318.5 5448.15 -2.777778% -0.045866%

5/18/2011 312.8 5448.2 -1.789639% 0.000918%

5/17/2011 316.4 5496.1 1.150895% 0.879189%

5/16/2011 314 5541.7 -0.758534% 0.829679%

5/13/2011 312.25 5492.35 -0.557325% -0.890521%

5/12/2011 318.7 5537.8 2.065653% 0.827515%

5/11/2011 319.3 5547.2 0.188265% 0.169742%

5/10/2011 322.9 5555.55 1.127466% 0.150526%

5/9/2011 320 5575.2 -0.898111% 0.353700%

5/6/2011 325.1 5477.65 1.593750% -1.749713%

5/5/2011 320.55 5531.6 -1.399569% 0.984911%

5/4/2011 319 5567.7 -0.483544% 0.652614%

5/3/2011 318.3 5689.7 -0.219436% 2.191210%

5/2/2011 329.8 5766.9 3.612944% 1.356838%

4/29/2011 330.2 5782.5 0.121286% 0.270509%

4/28/2011 324.25 5851.35 -1.801938% 1.190661%

4/27/2011 309.75 5884.2 -4.471858% 0.561409%

4/26/2011 326 5876.85 5.246166% -0.124911%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 8/81

4/25/2011 320 5859.6 -1.840491% -0.293525%

4/21/2011 356.7 5882.85 11.468750% 0.396785%

4/20/2011 356.55 5786.05 -0.042052% -1.645461%

4/19/2011 342.55 5716 -3.926518% -1.210670%

4/18/2011 340.1 5824.35 -0.715224% 1.895556%

4/15/2011 327.35 5898.75 -3.748897% 1.277396%

4/13/2011 315.05 5747.95 -3.757446% -2.556474%4/11/2011 304.9 5805.35 -3.221711% 0.998617%

4/8/2011 300 5886.75 -1.607084% 1.402155%

4/7/2011 292 5888.55 -2.666667% 0.030577%

4/6/2011 301.4 5908 3.219178% 0.330302%

4/5/2011 302.5 5923.85 0.364964% 0.268280%

4/4/2011 303 5842 0.165289% -1.381703%

4/1/2011 287.4 5835 -5.148515% -0.119822%

3/31/2011 282.3 5803.05 -1.774530% -0.547558%

3/30/2011 285.3 5755.8 1.062699% -0.814227%

3/29/2011 287.4 5686.5 0.736067% -1.204003%

3/28/2011 282.85 5645.25 -1.583159% -0.725402%

3/25/2011 282 5588.65 -0.300513% -1.002613%

3/24/2011 280.75 5501.8 -0.443262% -1.554043%

3/23/2011 280.5 5411.4 -0.089047% -1.643099%

3/22/2011 279.85 5390.85 -0.231729% -0.379754%

3/21/2011 288.05 5408.75 2.930141% 0.332044%

3/18/2011 283.85 5475.35 -1.458080% 1.231338%

3/17/2011 275.85 5455.4 -2.818390% -0.364360%

3/16/2011 275.2 5475.95 -0.235635% 0.376691%

3/15/2011 255 5420 -7.340116% -1.021741%

3/14/2011 288.95 5436.5 13.313725% 0.304428%3/11/2011 287 5456.15 -0.674857% 0.361446%

3/10/2011 290 5516.1 1.045296% 1.098760%

3/9/2011 330 5542.4 13.793103% 0.476786%

3/8/2011 284 5466.1 -13.939394% -1.376660%

3/7/2011 270 5490.05 -4.929577% 0.438155%

3/4/2011 276 5586.2 2.222222% 1.751350%

3/3/2011 260 5478.45 -5.797101% -1.928860%

3/1/2011 259.65 5382 -0.134615% -1.760534%

2/28/2011 259.85 5330.15 0.077027% -0.963397%

2/25/2011 274 5321.05 5.445449% -0.170727%

2/24/2011 280.8 5408.75 2.481752% 1.648171%

2/23/2011 276.1 5452.45 -1.673789% 0.807950%

2/22/2011 271.75 5504.4 -1.575516% 0.952783%

2/21/2011 288 5456.6 5.979761% -0.868396%

2/18/2011 290.85 5557.55 0.989583% 1.850053%

2/17/2011 261.45 5501.7 -10.108303% -1.004939%

2/16/2011 270 5467.6 3.270224% -0.619808%

2/15/2011 244.65 5467.75 -9.388889% 0.002743%

2/14/2011 237.4 5340.25 -2.963417% -2.331855%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 9/81

2/11/2011 220 5219.65 -7.329402% -2.258321%

2/10/2011 226 5246.05 2.727273% 0.505781%

2/9/2011 228 5293.05 0.884956% 0.895912%

2/8/2011 230 5432.35 0.877193% 2.631753%

2/7/2011 232 5430.15 0.869565% -0.040498%

2/4/2011 234.8 5519.9 1.206897% 1.652809%

2/3/2011 229.5 5430.45 -2.257240% -1.620500%2/2/2011 230 5469.55 0.217865% 0.720014%

2/1/2011 233 5537.3 1.304348% 1.238676%

1/31/2011 230 5452.55 -1.287554% -1.530529%

1/28/2011 242 5614 5.217391% 2.961000%

1/27/2011 255.8 5725.3 5.702479% 1.982544%

1/26/2011 252.1 5763.3 -1.446443% 0.663721%

1/24/2011 240.3 5717.1 -4.680682% -0.801624%

1/21/2011 248 5692.05 3.204328% -0.438159%

1/20/2011 252.7 5656 1.895161% -0.633339%

1/19/2011 253.5 5737.35 0.316581% 1.438296%

1/18/2011 265.5 5682.55 4.733728% -0.955145%

1/17/2011 274.95 5648.8 3.559322% -0.593924%

1/14/2011 280 5752.1 1.836698% 1.828707%

1/13/2011 282 5850.75 0.714286% 1.715026%

1/12/2011 289 5800.05 2.482270% -0.866556%

1/11/2011 286.3 5767.95 -0.934256% -0.553444%

1/10/2011 292.9 5901.3 2.305274% 2.311913%

1/7/2011 298.9 6030.9 2.048481% 2.196126%

1/6/2011 290.05 6107 -2.960856% 1.261835%

1/5/2011 303.5 6141.35 4.637132% 0.562469%

1/4/2011 301.45 6172.75 -0.675453% 0.511288%1/3/2011 318 6177.45 5.490131% 0.076141%

12/31/2010 316.75 6105.1 -0.393082% -1.171195%

12/30/2010 312.8 6062.35 -1.247040% -0.700234%

12/29/2010 311 6005.15 -0.575448% -0.943528%

12/28/2010 317.75 6005.35 2.170418% 0.003330%

12/27/2010 314.7 6013.3 -0.959874% 0.132382%

12/24/2010 307.5 5940.25 -2.287893% -1.214807%

12/23/2010 292 6005.9 -5.040650% 1.105172%

12/22/2010 626 6019 114.383562% 0.218119%

12/21/2010 642.7 5960.4 2.667732% -0.973584%

12/20/2010 636 5926.85 -1.042477% -0.562882%

12/16/2010 614 5910.55 -3.459119% -0.275020%

12/15/2010 639.7 5931.15 4.185668% 0.348529%

12/14/2010 611 5928.7 -4.486478% -0.041307%

12/13/2010 585.15 5882.65 -4.230769% -0.776730%

12/10/2010 540 5761 -7.715970% -2.067946%

12/9/2010 579 5924.25 7.222222% 2.833709%

12/8/2010 586.25 5954.4 1.252159% 0.508925%

12/7/2010 563 5995.05 -3.965885% 0.682688%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 10/81

12/6/2010 558 6033.65 -0.888099% 0.643865%

12/3/2010 565 6013.35 1.254480% -0.336446%

12/2/2010 558 6023.05 -1.238938% 0.161308%

12/1/2010 540 5871 -3.225806% -2.524469%

11/30/2010 556.1 5811.6 2.981481% -1.011753%

11/29/2010 580.1 5789.95 4.315771% -0.372531%

11/26/2010 575 5828.55 -0.879159% 0.666672%11/25/2010 580.05 5883.95 0.878261% 0.950494%

11/24/2010 611 5946.8 5.335747% 1.068160%

11/23/2010 608 5971.55 -0.490998% 0.416190%

11/22/2010 625 5920.9 2.796053% -0.848188%

11/19/2010 644 6011.3 3.040000% 1.526795%

11/18/2010 646.4 6075.95 0.372671% 1.075475%

11/16/2010 644 6143.45 -0.371287% 1.110937%

11/15/2010 656.5 6079.9 1.940994% -1.034435%

11/12/2010 680 6182.3 3.579589% 1.684238%

11/11/2010 672.1 6286.35 -1.161765% 1.683031%

11/10/2010 673.8 6303.2 0.252939% 0.268041%

11/9/2010 672 6281 -0.267142% -0.352202%

11/8/2010 662 6335.25 -1.488095% 0.863716%

11/5/2010 662 6321.85 0.000000% -0.211515%

11/4/2010 658.7 6209.6 -0.498489% -1.775588%

11/3/2010 640 6150.6 -2.838925% -0.950142%

11/2/2010 644.95 6127.55 0.773438% -0.374760%

11/1/2010 650 6092.3 0.783006% -0.575271%

10/29/2010 630 6021.15 -3.076923% -1.167868%

10/28/2010 646.25 6039.95 2.579365% 0.312233%

10/27/2010 659.4 6075.45 2.034816% 0.587753%10/26/2010 665.1 6116.3 0.864422% 0.672378%

10/25/2010 677.8 6101.25 1.909487% -0.246064%

10/22/2010 672 6113.4 -0.855710% 0.199140%

10/21/2010 689.4 6008.9 2.589286% -1.709360%

10/20/2010 674.4 6002.95 -2.175805% -0.099020%

10/19/2010 638.35 6114.45 -5.345492% 1.857420%

10/18/2010 659 6112.75 3.234902% -0.027803%

10/15/2010 659 6175.9 0.000000% 1.033087%

10/14/2010 618 6234.3 -6.221548% 0.945611%

10/13/2010 618 6091.45 0.000000% -2.291356%

10/12/2010 620 6135.95 0.323625% 0.730532%

10/11/2010 634.4 6105.95 2.322581% -0.488922%

10/8/2010 634.75 6121.4 0.055170% 0.253032%

10/7/2010 633 6186.85 -0.275699% 1.069200%

10/6/2010 629.9 6150.95 -0.489731% -0.580263%

10/5/2010 618 6159.45 -1.889189% 0.138190%

10/4/2010 624 6144.7 0.970874% -0.239469%

10/1/2010 619 6030.3 -0.801282% -1.861767%

9/30/2010 615.15 5991.35 -0.621971% -0.645905%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 11/81

9/29/2010 613 6029.15 -0.349508% 0.630910%

9/28/2010 610 6036.05 -0.489396% 0.114444%

9/27/2010 625 6018.3 2.459016% -0.294066%

9/24/2010 610.95 5959.45 -2.248000% -0.977851%

9/23/2010 602.95 5991.05 -1.309436% 0.530250%

9/22/2010 615 6008.4 1.998507% 0.289599%

9/21/2010 605 5980.5 -1.626016% -0.464350%9/20/2010 614 5885.05 1.487603% -1.596020%

9/17/2010 614.95 5828.7 0.154723% -0.957511%

9/16/2010 614.5 5861.1 -0.073177% 0.555870%

9/15/2010 622 5795.25 1.220504% -1.123509%

9/14/2010 660 5760.3 6.109325% -0.603080%

9/13/2010 632.85 5639.2 -4.113636% -2.102321%

9/9/2010 578 5608.3 -8.667141% -0.547950%

9/8/2010 575 5604.25 -0.519031% -0.072214%

9/7/2010 574 5575.9 -0.173913% -0.505866%

9/6/2010 574.9 5479.55 0.156794% -1.727972%

9/3/2010 556 5486.3 -3.287528% 0.123185%

9/2/2010 550 5471.9 -1.079137% -0.262472%

9/1/2010 531.95 5403.05 -3.281818% -1.258247%

8/31/2010 532 5413.55 0.009399% 0.194335%

8/30/2010 526 5408.9 -1.127820% -0.085896%

8/27/2010 525 5489.6 -0.190114% 1.491985%

8/26/2010 514 5462.1 -2.095238% -0.500947%

8/25/2010 529.95 5505.3 3.103113% 0.790905%

8/24/2010 532 5541.1 0.386829% 0.650282%

8/23/2010 538 5531.15 1.127820% -0.179567%

8/20/2010 558.7 5540.8 3.847584% 0.174466%8/19/2010 568 5478.25 1.664578% -1.128898%

8/18/2010 549.95 5416.25 -3.177817% -1.131748%

8/17/2010 545 5422.15 -0.900082% 0.108931%

8/16/2010 532.95 5452.1 -2.211009% 0.552364%

8/13/2010 506 5420.65 -5.056760% -0.576842%

8/12/2010 507.05 5418.7 0.207510% -0.035974%

8/11/2010 513 5460.7 1.173454% 0.775094%

8/10/2010 522.4 5486.8 1.832359% 0.477961%

8/9/2010 528 5439.8 1.071975% -0.856601%

8/6/2010 513 5448.25 -2.840909% 0.155337%

8/5/2010 534.8 5470.15 4.249513% 0.401964%

8/4/2010 519.95 5441.35 -2.776739% -0.526494%

8/3/2010 539.7 5432.5 3.798442% -0.162643%

8/2/2010 547 5369.55 1.352603% -1.158767%

7/30/2010 541.7 5408.4 -0.968921% 0.723524%

7/29/2010 539.9 5397.85 -0.332287% -0.195067%

7/28/2010 528.9 5436.1 -2.037414% 0.708615%

7/27/2010 509 5420.2 -3.762526% -0.292489%

7/26/2010 524.4 5446.55 3.025540% 0.486144%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 12/81

7/23/2010 521.15 5441.9 -0.619756% -0.085375%

7/22/2010 498.85 5399.15 -4.278998% -0.785571%

7/21/2010 475 5368.85 -4.780996% -0.561199%

7/20/2010 485 5387 2.105263% 0.338061%

7/19/2010 476.1 5392.7 -1.835052% 0.105810%

7/16/2010 499 5376.65 4.809914% -0.297625%

7/15/2010 475.65 5387.1 -4.679359% 0.194359%7/14/2010 499 5402 4.909072% 0.276587%

7/13/2010 482 5370.2 -3.406814% -0.588671%

7/12/2010 471 5352.25 -2.282158% -0.334252%

7/9/2010 472 5297.2 0.212314% -1.028539%

7/8/2010 471 5242 -0.211864% -1.042060%

7/7/2010 475 5293.1 0.849257% 0.974819%

7/6/2010 477 5236.1 0.421053% -1.076874%

7/5/2010 476 5237 -0.209644% 0.017188%

7/2/2010 461.2 5251.25 -3.109244% 0.272102%

7/1/2010 455 5312.05 -1.344319% 1.157820%

6/30/2010 471 5254.25 3.516484% -1.088092%

6/29/2010 473.55 5333.55 0.541401% 1.509254%

6/28/2010 472 5271.1 -0.327315% -1.170890%

6/25/2010 475 5320.5 0.635593% 0.937186%

6/24/2010 461 5323.25 -2.947368% 0.051687%

6/23/2010 461 5316.15 0.000000% -0.133377%

6/22/2010 435 5353.95 -5.639913% 0.711041%

6/21/2010 434.2 5266.5 -0.183908% -1.633373%

6/18/2010 445.05 5274.95 2.498848% 0.160448%

6/17/2010 433.25 5233.65 -2.651387% -0.782946%

6/16/2010 432 5225.05 -0.288517% -0.164321%6/15/2010 429 5201.3 -0.694444% -0.454541%

6/14/2010 426 5120.15 -0.699301% -1.560187%

6/11/2010 417 5078.75 -2.112676% -0.808570%

6/10/2010 413.55 4999.6 -0.827338% -1.558454%

6/9/2010 400.1 4985.05 -3.252327% -0.291023%

6/8/2010 424 5036.7 5.973507% 1.036098%

6/7/2010 415 5132.95 -2.122642% 1.910973%

6/4/2010 435.25 5112.6 4.879518% -0.396458%

6/3/2010 420 5020.15 -3.503733% -1.808278%

6/2/2010 415.2 4970.75 -1.142857% -0.984034%

6/1/2010 395 5086.25 -4.865125% 2.323593%

5/31/2010 395.3 5076.1 0.075949% -0.199558%

5/28/2010 390 5005.6 -1.340754% -1.388862%

5/27/2010 379 4915.15 -2.820513% -1.806976%

5/26/2010 380 4807.3 0.263852% -2.194236%

5/25/2010 386 4945.3 1.578947% 2.870634%

5/24/2010 389.9 4944.3 1.010363% -0.020221%

5/21/2010 396 4946.7 1.564504% 0.048541%

5/20/2010 400.2 4924.3 1.060606% -0.452827%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 13/81

5/19/2010 412.1 5065.1 2.973513% 2.859290%

5/18/2010 406 5059.55 -1.480223% -0.109573%

5/17/2010 391.45 5093.9 -3.583744% 0.678914%

5/14/2010 394.5 5180.55 0.779154% 1.701054%

5/13/2010 361.6 5157.55 -8.339670% -0.443968%

5/12/2010 362.9 5133.75 0.359513% -0.461459%

5/11/2010 358 5189.75 -1.350234% 1.090821%5/10/2010 350.25 5026.6 -2.164804% -3.143697%

5/7/2010 353.95 5072.3 1.056388% 0.909163%

5/6/2010 366 5124.4 3.404436% 1.027147%

5/5/2010 352 5148.35 -3.825137% 0.467372%

5/4/2010 361 5223.9 2.556818% 1.467460%

5/3/2010 358 5278.4 -0.831025% 1.043282%

4/30/2010 361 5254.2 0.837989% -0.458472%

4/29/2010 352.65 5215.25 -2.313019% -0.741312%

4/28/2010 358.05 5308.2 1.531263% 1.782273%

4/27/2010 363 5322.1 1.382488% 0.261859%

4/26/2010 353 5299.35 -2.754821% -0.427463%

4/23/2010 330 5269.65 -6.515581% -0.560446%

4/22/2010 348.9 5248.6 5.727273% -0.399457%

4/21/2010 306.95 5230.3 -12.023502% -0.348664%

4/20/2010 327.6 5208.3 6.727480% -0.420626%

4/19/2010 304.05 5279.05 -7.188645% 1.358409%

4/16/2010 318.2 5273.4 4.653840% -0.107027%

4/15/2010 315 5323.3 -1.005657% 0.946259%

4/13/2010 324.65 5340.85 3.063492% 0.329683%

4/12/2010 285 5354.15 -12.213153% 0.249024%

4/9/2010 318.3 5302.4 11.684211% -0.966540%4/8/2010 311.95 5376.3 -1.994973% 1.393709%

4/7/2010 313.5 5365.7 0.496874% -0.197162%

4/6/2010 314 5369.65 0.159490% 0.073616%

4/5/2010 318 5291.4 1.273885% -1.457264%

4/1/2010 318.45 5249.2 0.141509% -0.797521%

3/31/2010 315.4 5260.4 -0.957764% 0.213366%

3/30/2010 311.1 5302.95 -1.363348% 0.808874%

3/29/2010 315 5283.9 1.253616% -0.359234%

3/26/2010 313 5260.55 -0.634921% -0.441908%

3/25/2010 321 5225.3 2.555911% -0.670082%

3/23/2010 320.05 5205.85 -0.295950% -0.372227%

3/22/2010 328.4 5260.95 2.608967% 1.058425%

3/19/2010 327.5 5246.8 -0.274056% -0.268963%

3/18/2010 318.4 5232.55 -2.778626% -0.271594%

3/17/2010 325.1 5198.45 2.104271% -0.651690%

3/16/2010 327 5128.95 0.584436% -1.336937%

3/15/2010 328 5134.45 0.305810% 0.107234%

3/12/2010 312 5131.8 -4.878049% -0.051612%

3/11/2010 312.2 5116.35 0.064103% -0.301064%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 14/81

3/10/2010 309 5101.6 -1.024984% -0.288291%

3/9/2010 308 5121.05 -0.323625% 0.381253%

3/8/2010 315 5092.15 2.272727% -0.564337%

3/5/2010 314 5080.55 -0.317460% -0.227802%

3/4/2010 266.45 5096.95 -15.143312% 0.322800%

3/3/2010 278 5015.8 4.334772% -1.592129%

3/2/2010 279.9 4935.6 0.683453% -1.598947%2/26/2010 278 4858.5 -0.678814% -1.562120%

2/25/2010 279.1 4859 0.395683% 0.010291%

2/24/2010 277 4869.55 -0.752418% 0.217123%

2/23/2010 275.9 4856.6 -0.397112% -0.265938%

2/22/2010 278 4849.35 0.761145% -0.149281%

2/19/2010 274.9 4887.3 -1.115108% 0.782579%

2/18/2010 260 4915.1 -5.420153% 0.568821%

2/17/2010 263.95 4858.65 1.519231% -1.148502%

2/16/2010 264.5 4801.8 0.208373% -1.170078%

2/15/2010 266.95 4827.9 0.926276% 0.543546%

2/11/2010 269 4757.25 0.767934% -1.463369%

1/19/2010 264 5274.2 -1.858736% 10.866572%

1/18/2010 259 5253.65 -1.893939% -0.389633%

1/15/2010 254.35 5259.9 -1.795367% 0.118965%

1/14/2010 253.05 5234.5 -0.511107% -0.482899%

1/13/2010 257 5212.6 1.560956% -0.418378%

1/12/2010 264.7 5251.1 2.996109% 0.738595%

1/11/2010 250.3 5263.8 -5.440121% 0.241854%

1/8/2010 257.15 5264.25 2.736716% 0.008549%

1/7/2010 250.05 5281.8 -2.761034% 0.333381%

1/6/2010 260 5278.15 3.979204% -0.069105%1/5/2010 252.5 5277.15 -2.884615% -0.018946%

1/4/2010 231.1 5200.9 -8.475248% -1.444909%

12/31/2009 233.1 5171.2 0.865426% -0.571055%

12/30/2009 237.25 5188.75 1.780352% 0.339380%

12/29/2009 236 5180.75 -0.526870% -0.154180%

12/24/2009 233.1 5144.8 -1.228814% -0.693915%

12/23/2009 231 4990.05 -0.900901% -3.007891%

12/22/2009 231 4953.35 0.000000% -0.735464%

12/21/2009 232.1 4983.65 0.476190% 0.611707%

12/18/2009 238 5042 2.542008% 1.170829%

12/17/2009 236 5046.65 -0.840336% 0.092225%

12/16/2009 235 5032.95 -0.423729% -0.271467%

12/15/2009 226.05 5105.75 -3.808511% 1.446468%

12/14/2009 231 5117.45 2.189781% 0.229153%

12/11/2009 237 5136.05 2.597403% 0.363462%

12/10/2009 234.3 5112.4 -1.139241% -0.460471%

12/9/2009 232.5 5147.65 -0.768246% 0.689500%

12/8/2009 227 5068.55 -2.365591% -1.536624%

12/7/2009 230 5108.85 1.321586% 0.795099%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 15/81

12/4/2009 235 5131.7 2.173913% 0.447263%

12/3/2009 237 5124.55 0.851064% -0.139330%

12/2/2009 222 5122.75 -6.329114% -0.035125%

12/1/2009 221.2 5039.7 -0.360360% -1.621200%

11/30/2009 225 4942.25 1.717902% -1.933647%

11/27/2009 219 5005.05 -2.666667% 1.270676%

11/26/2009 222.5 5116.45 1.598174% 2.225752%11/25/2009 225 5091.55 1.123596% -0.486666%

11/24/2009 215 5105 -4.444444% 0.264163%

11/23/2009 213.1 5052.95 -0.883721% -1.019589%

11/20/2009 224.8 4988.75 5.490380% -1.270545%

11/19/2009 208 5043.95 -7.473310% 1.106490%

11/18/2009 226 5061.5 8.653846% 0.347942%

11/17/2009 225.75 5058.95 -0.110619% -0.050380%

11/16/2009 213 4996.5 -5.647841% -1.234446%

11/13/2009 210 4952.35 -1.408451% -0.883619%

11/12/2009 212 5004.4 0.952381% 1.051016%

11/11/2009 208.4 4882.3 -1.698113% -2.439853%

11/10/2009 211.7 4898.9 1.583493% 0.340004%

11/9/2009 207 4796.15 -2.220123% -2.097410%

11/6/2009 201.5 4767.5 -2.657005% -0.597354%

11/5/2009 203.5 4711.65 0.992556% -1.171474%

11/4/2009 201 4567.3 -1.228501% -3.063683%

11/3/2009 214 4712.25 6.467662% 3.173647%

10/30/2009 211 4751.1 -1.401869% 0.824447%

10/29/2009 207 4826.1 -1.895735% 1.578582%

10/28/2009 214 4846.55 3.381643% 0.423738%

10/27/2009 200.6 4970.55 -6.261682% 2.558521%10/26/2009 218 4997.15 8.673978% 0.535152%

10/23/2009 216.5 4986.55 -0.688073% -0.212121%

10/22/2009 217.55 5063.35 0.484988% 1.540143%

10/21/2009 217 5114.85 -0.252815% 1.017113%

10/20/2009 220 5145.6 1.382488% 0.601191%

10/16/2009 215.05 5108.65 -2.250000% -0.718089%

10/15/2009 215 5118.55 -0.023250% 0.193789%

10/14/2009 212.3 5054.35 -1.255814% -1.254261%

10/12/2009 213 4945.45 0.329722% -2.154580%

10/9/2009 215.65 4993 1.244131% 0.961490%

10/8/2009 214.9 5011.25 -0.347786% 0.365512%

10/7/2009 209 5031.7 -2.745463% 0.408082%

10/6/2009 215 5003.65 2.870813% -0.557466%

10/5/2009 205.9 5076.05 -4.232558% 1.446944%

10/1/2009 208.05 5087.2 1.044196% 0.219659%

9/30/2009 208 5007.65 -0.024033% -1.563729%

9/29/2009 206 4959.15 -0.961538% -0.968518%

9/25/2009 189 4985.1 -8.252427% 0.523275%

9/24/2009 192 4977.15 1.587302% -0.159475%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 16/81

9/23/2009 198 5019.95 3.125000% 0.859930%

9/22/2009 204.4 4977.1 3.232323% -0.853594%

9/18/2009 196.35 4963.95 -3.938356% -0.264210%

9/17/2009 190.35 4958.55 -3.055768% -0.108784%

9/16/2009 189.9 4894.65 -0.236407% -1.288683%

9/15/2009 185.3 4808.35 -2.422328% -1.763150%

9/14/2009 189.8 4830.35 2.428494% 0.457537%9/11/2009 188 4819.4 -0.948367% -0.226692%

9/10/2009 190.5 4814.35 1.329787% -0.104785%

9/9/2009 194.8 4804.9 2.257218% -0.196288%

9/8/2009 192 4782.85 -1.437372% -0.458907%

9/7/2009 184.15 4682.4 -4.088542% -2.100212%

9/4/2009 175 4608.7 -4.968775% -1.573979%

9/3/2009 171.9 4608.75 -1.771429% 0.001085%

9/2/2009 172 4624 0.058173% 0.330892%

9/1/2009 171.6 4662.2 -0.232558% 0.826125%

8/31/2009 169 4730.85 -1.515152% 1.472481%

8/28/2009 169 4688.4 0.000000% -0.897302%

8/27/2009 167.3 4679 -1.005917% -0.200495%

8/26/2009 167.5 4659.45 0.119546% -0.417824%

8/25/2009 170 4641.65 1.492537% -0.382019%

8/24/2009 174 4536.95 2.352941% -2.255663%

8/17/2009 163.1 4578.8 -6.264368% 0.922426%

8/14/2009 168.05 4605.15 3.034948% 0.575478%

8/13/2009 170 4458.55 1.160369% -3.183393%

8/12/2009 167.5 4473.8 -1.470588% 0.342039%

8/11/2009 171 4435 2.089552% -0.867272%

8/10/2009 176 4486.5 2.923977% 1.161218%8/7/2009 177.3 4591.9 0.738636% 2.349270%

8/6/2009 182.85 4694.35 3.130288% 2.231103%

8/5/2009 183 4680.95 0.082034% -0.285450%

8/4/2009 182 4706.25 -0.546448% 0.540489%

8/3/2009 186 4633.8 2.197802% -1.539442%

7/31/2009 194.4 4571.6 4.516129% -1.342311%

7/30/2009 180 4513.1 -7.407407% -1.279640%

7/29/2009 183.5 4565.8 1.944444% 1.167712%

7/28/2009 186 4572.8 1.362398% 0.153314%

7/27/2009 179 4568.65 -3.763441% -0.090754%

7/24/2009 184.75 4524.8 3.212291% -0.959802%

7/23/2009 179.45 4409.7 -2.868742% -2.543759%

7/22/2009 187.9 4469.3 4.708833% 1.351566%

7/21/2009 193.9 4501.5 3.193188% 0.720471%

7/20/2009 189.9 4377.9 -2.062919% -2.745751%

7/17/2009 178.65 4231.45 -5.924171% -3.345211%

7/16/2009 178 4223.5 -0.363840% -0.187879%

7/15/2009 172 4120.8 -3.370787% -2.431633%

7/14/2009 163.25 3974.1 -5.087209% -3.559988%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 17/81

7/13/2009 170 4003.4 4.134763% 0.737274%

7/10/2009 174 4081.4 2.352941% 1.948344%

7/9/2009 181.9 4078.75 4.540230% -0.064929%

7/8/2009 190 4201.85 4.452996% 3.018082%

7/7/2009 188 4166 -1.052632% -0.853196%

7/6/2009 206.2 4429.6 9.680851% 6.327412%

7/3/2009 189.75 4347.3 -7.977692% -1.857956%7/2/2009 183.45 4373.5 -3.320158% 0.602673%

7/1/2009 192.75 4292.3 5.069501% -1.856637%

6/30/2009 195 4391.5 1.167315% 2.311115%

6/29/2009 188.9 4375.4 -3.128205% -0.366617%

6/26/2009 185 4243.95 -2.064584% -3.004297%

6/25/2009 182 4293.85 -1.621622% 1.175791%

6/24/2009 182 4247.3 0.000000% -1.084109%

6/23/2009 183.9 4223.3 1.043956% -0.565065%

6/22/2009 199 4314.2 8.210984% 2.152345%

6/19/2009 199 4251.1 0.000000% -1.462612%

6/18/2009 200 4352.95 0.502513% 2.395850%

6/17/2009 212 4515.35 6.000000% 3.730803%

6/16/2009 200 4478.1 -5.660377% -0.824964%

6/15/2009 201.9 4584.65 0.950000% 2.379357%

6/12/2009 218 4637.55 7.974245% 1.153850%

6/11/2009 215 4657.4 -1.376147% 0.428028%

6/10/2009 214.75 4551.7 -0.116279% -2.269507%

6/9/2009 190 4427.75 -11.525029% -2.723158%

6/8/2009 202 4582.35 6.315789% 3.491615%

6/5/2009 224.9 4573.3 11.336634% -0.197497%

6/4/2009 220 4530.3 -2.178746% -0.940240%6/3/2009 217 4525.5 -1.363636% -0.105953%

6/2/2009 187 4530.45 -13.824885% 0.109380%

6/1/2009 186.95 4450.4 -0.026738% -1.766933%

5/29/2009 180 4340.75 -3.717572% -2.463823%

5/28/2009 180.1 4276.15 0.055556% -1.488222%

5/27/2009 180 4117.3 -0.055525% -3.714790%

5/26/2009 192.5 4239.55 6.944444% 2.969179%

5/25/2009 175 4238.1 -9.090909% -0.034202%

5/22/2009 160 4211.85 -8.571429% -0.619381%

5/21/2009 166.95 4270.35 4.343750% 1.388938%

5/20/2009 155 4318.75 -7.157832% 1.133397%

5/19/2009 162 4324.95 4.516129% 0.143560%

5/18/2009 155.05 3673.15 -4.290123% -15.070694%

5/15/2009 145 3597.85 -6.481780% -2.050012%

5/14/2009 137.55 3631.9 -5.137931% 0.946399%

5/13/2009 146.9 3668.75 6.797528% 1.014620%

5/12/2009 142 3554.65 -3.335602% -3.110051%

5/11/2009 146.5 3615.75 3.169014% 1.718875%

5/8/2009 140 3681.8 -4.436860% 1.826730%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 18/81

5/7/2009 133 3617.15 -5.000000% -1.755935%

5/6/2009 121.95 3662 -8.308271% 1.239926%

5/5/2009 128 3664.5 4.961050% 0.068269%

5/4/2009 124.05 3478.7 -3.085938% -5.070269%

4/29/2009 121 3371.65 -2.458686% -3.077299%

4/28/2009 123.9 3469.5 2.396694% 2.902140%

4/27/2009 124.7 3481.3 0.645682% 0.340107%4/24/2009 118.75 3423.6 -4.771451% -1.657427%

4/23/2009 116.05 3330.5 -2.273684% -2.719360%

4/22/2009 120 3364.6 3.403705% 1.023870%

4/21/2009 105.5 3376.85 -12.083333% 0.364085%

4/20/2009 107.1 3384.75 1.516588% 0.233946%

4/17/2009 103 3369.5 -3.828198% -0.450550%

4/16/2009 103 3484.35 0.000000% 3.408518%

4/15/2009 98 3381.45 -4.854369% -2.953205%

4/13/2009 108.8 3342.2 11.020408% -1.160745%

4/9/2009 100.25 3346 -7.858456% 0.113698%

4/8/2009 100 3255.35 -0.249377% -2.709205%

4/6/2009 92 3211.35 -8.000000% -1.351621%

4/2/2009 90.15 3061.05 -2.010870% -4.680275%

4/1/2009 88.3 3023.85 -2.052135% -1.215269%

3/31/2009 89.4 2981.7 1.245753% -1.393918%

3/30/2009 88 3108.75 -1.565996% 4.260992%

3/27/2009 92 3079.4 4.545455% -0.944109%

3/26/2009 93.5 2982.25 1.630435% -3.154835%

3/25/2009 90.3 2938.8 -3.422460% -1.456954%

3/24/2009 94.5 2923.8 4.651163% -0.510412%

3/23/2009 91.2 2807.25 -3.492063% -3.986251%3/20/2009 88 2807.35 -3.508772% 0.003562%

3/19/2009 85 2797.05 -3.409091% -0.366894%

3/18/2009 86.25 2757.65 1.470588% -1.408627%

3/17/2009 84 2776.35 -2.608696% 0.678114%

3/16/2009 87.3 2716.05 3.928571% -2.171916%

3/13/2009 80 2616.6 -8.361970% -3.661567%

3/12/2009 82.55 2574.5 3.187500% -1.608958%

3/9/2009 85 2620.1 2.967898% 1.771218%

3/6/2009 81 2576.75 -4.705882% -1.654517%

3/5/2009 85.5 2645.9 5.555556% 2.683613%

3/4/2009 85.1 2611.95 -0.467836% -1.283117%

3/3/2009 89.5 2672.15 5.170388% 2.304791%

3/2/2009 92 2764.6 2.793296% 3.459761%

2/27/2009 92.05 2785.7 0.054348% 0.763221%

2/26/2009 85.05 2762.2 -7.604563% -0.843594%

2/25/2009 94 2733.45 10.523222% -1.040837%

2/24/2009 78.5 2737.25 -16.489362% 0.139018%

2/20/2009 95.1 2789.3 21.146497% 1.901544%

2/19/2009 94 2776.7 -1.156677% -0.451726%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 19/81

2/18/2009 97.25 2755.15 3.457447% -0.776101%

2/17/2009 100.5 2853.85 3.341902% 3.582382%

2/16/2009 102.5 2948.25 1.990050% 3.307812%

2/13/2009 112.5 2896.95 9.756098% -1.740015%

2/12/2009 112.5 2927.4 0.000000% 1.051105%

2/11/2009 98 2933 -12.888889% 0.191296%

2/10/2009 106.9 2919.7 9.081633% -0.453461%2/9/2009 93.95 2843.05 -12.114125% -2.625270%

2/6/2009 99.45 2779.35 5.854178% -2.240552%

2/5/2009 98.55 2802.75 -0.904977% 0.841923%

2/4/2009 103 2780.7 4.515474% -0.786727%

2/3/2009 98 2773.5 -4.854369% -0.258928%

2/2/2009 110.65 2872.35 12.908163% 3.564089%

1/30/2009 104.1 2824.05 -5.919566% -1.681550%

1/29/2009 103.1 2849.35 -0.960615% 0.895876%

1/28/2009 111.4 2771.1 8.050436% -2.746240%

1/27/2009 105.45 2686.05 -5.341113% -3.069178%

1/23/2009 102 2705.45 -3.271693% 0.722250%

1/22/2009 93.1 2714.7 -8.725490% 0.341902%

1/21/2009 89.25 2777.4 -4.135338% 2.309647%

1/20/2009 89 2842.9 -0.280112% 2.358321%

1/19/2009 92 2828.7 3.370787% -0.499490%

1/16/2009 89.05 2737 -3.206522% -3.241772%

1/15/2009 87.1 2832.3 -2.189781% 3.481915%

1/14/2009 87.9 2748.4 0.918485% -2.962257%

1/13/2009 84.7 2775 -3.640501% 0.967836%

1/12/2009 85.3 2868.85 0.708383% 3.381982%

1/9/2009 85 2919.95 -0.351700% 1.781202%1/7/2009 93 3112.8 9.411765% 6.604565%

1/6/2009 90.9 3121.5 -2.258065% 0.279491%

1/5/2009 97.9 3058.75 7.700770% -2.010251%

1/2/2009 95.4 3034.6 -2.553626% -0.789538%

1/1/2009 92.55 2963.3 -2.987421% -2.349568%

12/31/2008 93.7 2979.8 1.242572% 0.556812%

12/30/2008 93.1 2922.55 -0.640342% -1.921270%

12/29/2008 88.1 2857.15 -5.370569% -2.237772%

12/26/2008 85.25 2919.85 -3.234960% 2.194495%

12/24/2008 87 2967.4 2.052786% 1.628508%

12/23/2008 94.5 3039.25 8.620690% 2.421312%

12/22/2008 97.55 3077.25 3.227513% 1.250308%

12/19/2008 95 3063 -2.614044% -0.463076%

12/18/2008 101 2955.35 6.315789% -3.514528%

12/17/2008 100 3040.45 -0.990099% 2.879524%

12/16/2008 99.9 2983.6 -0.100000% -1.869789%

12/15/2008 91 2917.9 -8.908909% -2.202038%

12/12/2008 88 2915.35 -3.296703% -0.087392%

12/11/2008 92.95 2934.05 5.625000% 0.641432%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 20/81

12/10/2008 75.25 2785.7 -19.042496% -5.056151%

12/8/2008 73.4 2714.7 -2.458472% -2.548731%

12/5/2008 83 2786.65 13.079019% 2.650385%

12/4/2008 75.65 2656.5 -8.855422% -4.670482%

12/3/2008 81.15 2657.5 7.270324% 0.037644%

12/2/2008 81 2672.9 -0.184843% 0.579492%

12/1/2008 83.5 2755.15 3.086420% 3.077182%11/28/2008 79.1 2745.7 -5.269461% -0.342994%

11/26/2008 85 2652.45 7.458913% -3.396220%

11/25/2008 93 2708.3 9.411765% 2.105600%

11/24/2008 92.1 2690.85 -0.967742% -0.644316%

11/21/2008 93.5 2553.6 1.520087% -5.100619%

11/20/2008 90 2634.2 -3.743316% 3.156328%

11/19/2008 92.95 2682.75 3.277778% 1.843064%

11/18/2008 100 2802.45 7.584723% 4.461840%

11/17/2008 108 2813.4 8.000000% 0.390730%

11/14/2008 110.05 2848 1.898148% 1.229829%

11/12/2008 102.25 2937.9 -7.087687% 3.156601%

11/11/2008 113.1 3147.2 10.611247% 7.124136%

11/10/2008 105 2973.3 -7.161804% -5.525547%

11/7/2008 111.1 2893.25 5.809524% -2.692295%

11/6/2008 105 2998.45 -5.490549% 3.636049%

11/5/2008 118 3155.75 12.380952% 5.246044%

11/4/2008 122 3050.25 3.389831% -3.343104%

11/3/2008 115.05 2885.4 -5.696721% -5.404475%

10/31/2008 110.05 2696.3 -4.345937% -6.553684%

10/29/2008 117.1 2685.3 6.406179% -0.407966%

10/28/2008 90.2 2526.2 -22.971819% -5.924850%10/27/2008 102.55 2583.75 13.691796% 2.278125%

10/24/2008 120.1 2936.25 17.113603% 13.642961%

10/23/2008 128 3064.8 6.577852% 4.378033%

10/22/2008 115.1 3234.7 -10.078125% 5.543592%

10/21/2008 113.2 3125.4 -1.650738% -3.378984%

10/20/2008 120.05 3108.2 6.051237% -0.550330%

10/17/2008 123.25 3269.05 2.665556% 5.175021%

10/16/2008 113.55 3333.85 -7.870183% 1.982227%

10/15/2008 122.35 3517.9 7.749890% 5.520644%

10/14/2008 129 3494.1 5.435227% -0.676540%

10/13/2008 110.5 3272.9 -14.341085% -6.330672%

10/10/2008 109.55 3502.05 -0.859729% 7.001436%

10/8/2008 114.65 3604.4 4.655408% 2.922574%

10/7/2008 129 3606.95 12.516354% 0.070747%

10/6/2008 122.25 3817.3 -5.232558% 5.831797%

10/3/2008 144.1 3953.55 17.873211% 3.569277%

10/1/2008 135.25 3921.85 -6.141568% -0.801811%

9/30/2008 131 3848.7 -3.142329% -1.865191%

9/29/2008 145.35 3990.2 10.954198% 3.676566%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 21/81

9/26/2008 155.05 4108.75 6.673547% 2.971029%

9/25/2008 151.95 4162.15 -1.999355% 1.299665%

9/24/2008 160.3 4125.75 5.495229% -0.874548%

9/23/2008 156.25 4223.9 -2.526513% 2.378961%

9/22/2008 171.2 4248.95 9.568000% 0.593054%

9/19/2008 161.05 4040.8 -5.928738% -4.898857%

9/18/2008 160.1 4005.25 -0.589879% -0.879776%9/17/2008 162.35 4074.8 1.405372% 1.736471%

9/16/2008 143.25 4072.55 -11.764706% -0.055217%

9/15/2008 164.25 4231.95 14.659686% 3.914010%

9/12/2008 183.25 4291.6 11.567732% 1.409516%

9/11/2008 188 4397.25 2.592087% 2.461786%

9/10/2008 182.55 4467.5 -2.898936% 1.597589%

9/9/2008 181.05 4485.15 -0.821693% 0.395076%

9/8/2008 180.05 4358.3 -0.552334% -2.828222%

9/5/2008 177 4444.7 -1.693974% 1.982424%

9/4/2008 178 4512.95 0.564972% 1.535537%

9/2/2008 180.2 4358.85 1.235955% -3.414618%

9/1/2008 173.1 4356.1 -3.940067% -0.063090%

8/29/2008 172.1 4230.6 -0.577701% -2.881017%

8/28/2008 174.2 4290.75 1.220221% 1.421784%

8/27/2008 174.2 4336.85 0.000000% 1.074404%

8/26/2008 179.5 4335.2 3.042480% -0.038046%

8/25/2008 180.05 4317.95 0.306407% -0.397906%

8/22/2008 168.2 4283.85 -6.581505% -0.789727%

8/21/2008 175.9 4416.2 4.577883% 3.089511%

8/20/2008 160.15 4365.45 -8.953951% -1.149178%

8/19/2008 165 4393.1 3.028411% 0.633383%8/18/2008 168.35 4430.7 2.030303% 0.855888%

8/14/2008 157.25 4524.2 -6.593407% 2.110276%

8/13/2008 170.05 4548.05 8.139905% 0.527165%

8/12/2008 172.05 4620.95 1.176125% 1.602885%

8/11/2008 172.2 4529.35 0.087184% -1.982276%

8/8/2008 172 4518.35 -0.116144% -0.242860%

8/7/2008 164 4515.25 -4.651163% -0.068609%

8/6/2008 171.4 4506.25 4.512195% -0.199325%

8/5/2008 170.5 4395.8 -0.525088% -2.451040%

8/4/2008 167.5 4426.1 -1.759531% 0.689294%

8/1/2008 170.8 4331.6 1.970149% -2.135062%

7/31/2008 168.5 4314.35 -1.346604% -0.398236%

7/30/2008 174 4191.2 3.264095% -2.854428%

7/29/2008 173.15 4332.2 -0.488506% 3.364192%

7/28/2008 150.1 4282.25 -13.312157% -1.152994%

7/25/2008 156 4440.85 3.930713% 3.703660%

7/24/2008 150 4476.2 -3.846154% 0.796019%

7/23/2008 132 4246.7 -12.000000% -5.127117%

7/22/2008 121 4158.45 -8.333333% -2.078084%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 22/81

7/21/2008 121.25 4092.2 0.206612% -1.593142%

7/18/2008 118.5 3962.95 -2.268041% -3.158448%

7/17/2008 117.35 3823.15 -0.970464% -3.527675%

7/16/2008 121.9 3861.55 3.877290% 1.004407%

7/15/2008 124 4039.3 1.722724% 4.603074%

7/14/2008 122.65 4047.45 -1.088710% 0.201768%

7/11/2008 128 4166 4.362006% 2.929005%7/10/2008 125.5 4155.65 -1.953125% -0.248440%

7/9/2008 124.5 3990.9 -0.796813% -3.964482%

7/8/2008 120 4028.7 -3.614458% 0.947155%

7/7/2008 118.35 4002 -1.375000% -0.662745%

7/4/2008 118.9 3926.65 0.464723% -1.882809%

7/3/2008 116 4094.6 -2.439024% 4.277183%

7/2/2008 108 3895.3 -6.896552% -4.867386%

7/1/2008 114.5 4039.75 6.018519% 3.708315%

6/30/2008 117 4136.25 2.183406% 2.388762%

6/27/2008 117 4315.3 0.000000% 4.328800%

6/26/2008 116.95 4252.6 -0.042735% -1.452970%

6/25/2008 117.4 4189.6 0.384780% -1.481447%

6/24/2008 123.5 4271.05 5.195911% 1.944100%

6/23/2008 121.5 4351.15 -1.619433% 1.875417%

6/20/2008 125.45 4504.2 3.251029% 3.517461%

6/19/2008 125 4582.55 -0.358709% 1.739488%

6/18/2008 130.05 4652.8 4.040000% 1.532989%

6/17/2008 130.95 4572.5 0.692042% -1.725843%

6/16/2008 131 4536.3 0.038183% -0.791689%

6/13/2008 129.7 4539.5 -0.992366% 0.070542%

6/12/2008 119.85 4524.4 -7.594449% -0.332636%6/11/2008 120.5 4469.65 0.542345% -1.210105%

6/10/2008 120.15 4522 -0.290456% 1.171233%

6/9/2008 120 4626.45 -0.124844% 2.309819%

6/6/2008 127 4680.55 5.833333% 1.169363%

6/5/2008 129.4 4586.95 1.889764% -1.999765%

6/4/2008 128 4718.7 -1.081917% 2.872279%

6/3/2008 126.75 4739.3 -0.976563% 0.436561%

6/2/2008 130.6 4869.25 3.037475% 2.741966%

5/30/2008 130.5 4844.05 -0.076570% -0.517534%

5/29/2008 137 4926.3 4.980843% 1.697959%

5/28/2008 131 4862.7 -4.379562% -1.291030%

5/27/2008 135.7 4877.15 3.587786% 0.297160%

5/26/2008 134.95 4953.6 -0.552690% 1.567514%

5/23/2008 135 5026.55 0.037051% 1.472666%

5/22/2008 137.95 5117 2.185185% 1.799445%

5/21/2008 135.95 5105.7 -1.449801% -0.220833%

5/20/2008 128 5157 -5.847738% 1.004759%

5/16/2008 126 5115.65 -1.562500% -0.801823%

5/15/2008 129.4 5010.9 2.698413% -2.047638%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 23/81

5/14/2008 125.5 4958.45 -3.013910% -1.046718%

5/13/2008 133 5008.6 5.976096% 1.011405%

5/12/2008 130 4981 -2.255639% -0.551052%

5/9/2008 133 5070.85 2.307692% 1.803855%

5/8/2008 136.4 5135.8 2.556391% 1.280850%

5/7/2008 136.1 5156.7 -0.219941% 0.406947%

5/6/2008 136.3 5192.35 0.146951% 0.691334%5/5/2008 139.8 5227.25 2.567865% 0.672143%

5/2/2008 137.1 5265.3 -1.931330% 0.727916%

4/30/2008 136.5 5198.35 -0.437637% -1.271532%

4/29/2008 139.95 5092.4 2.527473% -2.038147%

4/28/2008 134.05 5112.5 -4.215791% 0.394706%

4/25/2008 132.5 4999.15 -1.156285% -2.217115%

4/24/2008 135.9 5022.9 2.566038% 0.475081%

4/23/2008 139.9 5044.35 2.943341% 0.427044%

4/22/2008 138.95 5037.05 -0.679056% -0.144716%

4/21/2008 130.3 4955.9 -6.225261% -1.611062%

4/17/2008 125.9 4890.6 -3.376823% -1.317621%

4/16/2008 115 4881.65 -8.657665% -0.183004%

4/15/2008 112.5 4779.95 -2.173913% -2.083312%

4/11/2008 119.1 4734.35 5.866667% -0.953985%

4/10/2008 120 4747.55 0.755668% 0.278813%

4/9/2008 115 4707.05 -4.166667% -0.853072%

4/8/2008 120 4760.65 4.347826% 1.138717%

4/7/2008 115 4631.35 -4.166667% -2.716016%

4/4/2008 114.3 4766.7 -0.608696% 2.922474%

4/3/2008 115 4753.9 0.612423% -0.268530%

4/2/2008 114 4741.4 -0.869565% -0.262942%4/1/2008 111 4735.65 -2.631579% -0.121272%

3/31/2008 118 4942.15 6.306306% 4.360542%

3/28/2008 116.85 4830 -0.974576% -2.269255%

3/27/2008 110 4828.8 -5.862217% -0.024845%

3/26/2008 110 4878.7 0.000000% 1.033383%

3/25/2008 104 4616.8 -5.454545% -5.368233%

3/19/2008 105 4534.75 0.961538% -1.777205%

3/18/2008 108.95 4519.9 3.761905% -0.327471%

3/14/2008 109 4623.8 0.045893% 2.298723%

3/13/2008 113.1 4868.7 3.761468% 5.296509%

3/12/2008 121 4869.75 6.984969% 0.021566%

3/11/2008 110 4796.3 -9.090909% -1.508291%

3/10/2008 103.95 4767.8 -5.500000% -0.594208%

3/7/2008 115 4918.3 10.630111% 3.156592%

3/5/2008 113.6 4866.85 -1.217391% -1.046093%

3/4/2008 113 4958.55 -0.528169% 1.884176%

3/3/2008 122.1 5222.8 8.053097% 5.329179%

2/29/2008 135.65 5285 11.097461% 1.190932%

2/28/2008 128.55 5266.35 -5.234058% -0.352886%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 24/81

2/27/2008 133 5271.4 3.461688% 0.095892%

2/26/2008 129.95 5200.8 -2.293233% -1.339303%

2/25/2008 126 5112.25 -3.039631% -1.702623%

2/22/2008 125 5183.4 -0.793651% 1.391755%

2/21/2008 132 5156.9 5.600000% -0.511247%

2/20/2008 127.4 5267.15 -3.484848% 2.137912%

2/19/2008 138 5278.4 8.320251% 0.213588%2/18/2008 125.55 5304.45 -9.021739% 0.493521%

2/15/2008 120 5202.85 -4.420550% -1.915373%

2/14/2008 118.9 4944.65 -0.916667% -4.962665%

2/13/2008 121 4836.55 1.766190% -2.186201%

2/12/2008 124 4877.85 2.479339% 0.853914%

2/11/2008 130 5120.55 4.838710% 4.975553%

2/8/2008 139 5132.1 6.923077% 0.225562%

2/7/2008 134 5322.55 -3.597122% 3.710957%

2/6/2008 125.5 5470.4 -6.343284% 2.777804%

2/5/2008 128.05 5463.75 2.031873% -0.121563%

2/4/2008 123 5315.55 -3.943772% -2.712423%

2/1/2008 123 5140.6 0.000000% -3.291287%

1/31/2008 116.3 5172.25 -5.447154% 0.615687%

1/30/2008 124.9 5283.75 7.394669% 2.155735%

1/29/2008 125 5279.55 0.080064% -0.079489%

1/28/2008 125.35 5380.95 0.280000% 1.920618%

1/25/2008 115 5035.05 -8.256881% -6.428233%

1/24/2008 121 5208 5.217391% 3.434921%

1/23/2008 116 4903.05 -4.132231% -5.855415%

1/22/2008 109 5203.35 -6.034483% 6.124759%

1/21/2008 121.1 5705 11.100917% 9.640904%1/18/2008 130 5907.75 7.349298% 3.553900%

1/17/2008 127.05 5937.95 -2.269231% 0.511193%

1/16/2008 131 6065 3.109012% 2.139627%

1/15/2008 126 6226.35 -3.816794% 2.660346%

1/14/2008 120 6208.8 -4.761905% -0.281867%

1/11/2008 124.8 6166.65 4.000000% -0.678875%

1/10/2008 124.05 6278.1 -0.600962% 1.807302%

1/9/2008 126.25 6287.55 1.773478% 0.150523%

1/8/2008 136 6282.45 7.722772% -0.081113%

1/7/2008 136.5 6271 0.367647% -0.182254%

1/4/2008 138 6179.1 1.098901% -1.465476%

1/3/2008 130 6184.25 -5.797101% 0.083345%

1/2/2008 129 6144.7 -0.769231% -0.639528%

1/1/2008 126 6136.75 -2.325581% -0.129380%

12/31/2007 123 6095 -2.380952% -0.680328%

12/28/2007 123.5 6079.55 0.406504% -0.253486%

12/27/2007 124 6069 0.404858% -0.173533%

12/26/2007 120 5988.45 -3.225806% -1.327237%

12/24/2007 128.4 5771.3 7.000000% -3.626147%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 25/81

12/20/2007 126 5751.75 -1.869159% -0.338745%

12/19/2007 130.15 5730.25 3.293651% -0.373799%

12/18/2007 124 5777.6 -4.725317% 0.826316%

12/17/2007 126.6 6037.95 2.096774% 4.506196%

12/14/2007 128 6056.2 1.105845% 0.302255%

12/13/2007 120.7 6159.25 -5.703125% 1.701562%

12/12/2007 117.5 6067.05 -2.651201% -1.496936%12/11/2007 125 5960.4 6.382979% -1.757856%

12/10/2007 128.65 5974 2.920000% 0.228173%

12/7/2007 126 5963.6 -2.059852% -0.174088%

12/6/2007 126.8 5941.05 0.634921% -0.378127%

12/5/2007 128 5861.9 0.946372% -1.332256%

12/4/2007 124 5870.2 -3.125000% 0.141592%

12/3/2007 121 5765.45 -2.419355% -1.784437%

11/30/2007 111.6 5633.9 -7.768595% -2.281695%

11/29/2007 108.65 5617.8 -2.643369% -0.285770%

11/28/2007 109.15 5699.55 0.460193% 1.455196%

11/27/2007 108.55 5729.25 -0.549702% 0.521094%

11/26/2007 112.35 5611.3 3.500691% -2.058734%

11/23/2007 112 5524.3 -0.311526% -1.550443%

11/22/2007 110.2 5564.65 -1.607143% 0.730409%

11/21/2007 113 5778.8 2.540835% 3.848400%

11/20/2007 120.8 5911.25 6.902655% 2.291998%

11/19/2007 124.35 5908.05 2.938742% -0.054134%

11/16/2007 120.45 5913.15 -3.136309% 0.086323%

11/15/2007 112 5942.7 -7.015359% 0.499734%

11/14/2007 107 5703.95 -4.464286% -4.017534%

11/13/2007 104 5612.35 -2.803738% -1.605905%11/12/2007 104.65 5660.6 0.625000% 0.859711%

11/9/2007 103 5703.45 -1.576684% 0.756987%

11/8/2007 102.55 5779.3 -0.436893% 1.329897%

11/7/2007 107 5782.4 4.339347% 0.053640%

11/6/2007 100 5847.1 -6.542056% 1.118913%

11/5/2007 100.5 5931.9 0.500000% 1.450292%

11/2/2007 97 5854.85 -3.482587% -1.298909%

11/1/2007 106 5903.8 9.278351% 0.836059%

10/31/2007 107 5868.9 0.943396% -0.591145%

10/30/2007 105 5917.55 -1.869159% 0.828946%

10/29/2007 104.95 5708.9 -0.047619% -3.525952%

10/26/2007 105 5564.25 0.047642% -2.533763%

10/25/2007 103 5499.05 -1.904762% -1.171766%

10/24/2007 108 5477.6 4.854369% -0.390067%

10/23/2007 104 5185.3 -3.703704% -5.336279%

10/22/2007 95 5202.75 -8.653846% 0.336528%

10/19/2007 100 5360.35 5.263158% 3.029167%

10/18/2007 100.1 5551.1 0.100000% 3.558536%

10/17/2007 86.7 5658.9 -13.386613% 1.941957%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 26/81

10/16/2007 99 5670.65 14.186851% 0.207638%

10/15/2007 96 5428.35 -3.030303% -4.272879%

10/12/2007 101 5525.3 5.208333% 1.785994%

10/11/2007 101 5438.9 0.000000% -1.563716%

10/10/2007 104 5328.15 2.970297% -2.036257%

10/9/2007 95.05 5062.65 -8.605769% -4.982968%

10/8/2007 109.25 5186.25 14.939506% 2.441409%10/5/2007 103.05 5208.15 -5.675057% 0.422270%

10/4/2007 103.6 5211.65 0.533721% 0.067202%

10/3/2007 114.8 5069 10.810811% -2.737137%

10/1/2007 123 5021.5 7.142857% -0.937068%

9/28/2007 108.4 4996.45 -11.869919% -0.498855%

9/27/2007 101.45 4942.7 -6.411439% -1.075764%

9/26/2007 93 4937.6 -8.329226% -0.103182%

9/25/2007 90 4939.1 -3.225806% 0.030379%

9/24/2007 91.5 4837.15 1.666667% -2.064141%

9/21/2007 90.5 4752.95 -1.092896% -1.740694%

9/20/2007 90 4734.85 -0.552486% -0.380816%

9/19/2007 92 4550.25 2.222222% -3.898751%

9/18/2007 86.15 4494.1 -6.358696% -1.233998%

9/17/2007 89.95 4518.45 4.410911% 0.541821%

9/14/2007 94 4530 4.502501% 0.255619%

9/13/2007 93 4498.05 -1.063830% -0.705298%

9/12/2007 92.95 4498.65 -0.053763% 0.013339%

9/11/2007 91.1 4509.65 -1.990317% 0.244518%

9/10/2007 91.25 4506.85 0.164654% -0.062089%

9/7/2007 96.2 4518.65 5.424658% 0.261824%

9/6/2007 97.6 4475.7 1.455301% -0.950505%9/5/2007 99.5 4479.6 1.946721% 0.087137%

9/4/2007 90.7 4481.55 -8.844221% 0.043531%

9/3/2007 95 4466.65 4.740904% -0.332474%

8/31/2007 90 4412.6 -5.263158% -1.210079%

8/30/2007 92 4360.35 2.222222% -1.184109%

8/29/2007 88.5 4317.7 -3.804348% -0.978132%

8/28/2007 90 4302.4 1.694915% -0.354355%

8/27/2007 90 4193.6 0.000000% -2.528821%

8/24/2007 91.9 4113.05 2.111111% -1.920784%

8/23/2007 94.3 4160.1 2.611534% 1.143920%

8/22/2007 89.1 4081.25 -5.514316% -1.895387%

8/21/2007 95.4 4209.55 7.070707% 3.143645%

8/20/2007 84.45 4108.95 -11.477987% -2.389804%

8/17/2007 83.8 4171.1 -0.769686% 1.512552%

8/16/2007 80 4366 -4.534606% 4.672628%

8/14/2007 80.15 4373.9 0.187500% 0.180944%

8/13/2007 80.05 4324.65 -0.124766% -1.125997%

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 27/81

SUMMARY OUTPUT

Regression Statistics

Multiple R 0.252710555

R Square 0.063862625

Adjusted R Square 0.063092141

Standard Error 0.051551361Observations 1217

ANOVA

df SS MS F ignificance F  

Regression 1 0.220274 0.220274 82.88643411 3.47E-19

Residual 1215 3.228915 0.002658

Total 1216 3.449189

Coefficients andard Err t Stat P-value Lower 95% Upper 95%

Intercept 0.000198574 0.001478 0.134378 0.893125905 -0.0027 0.003098

X Variable 1 0.710078354 0.077995 9.104199 3.4726E-19 0.557059 0.863097

Covariance 0.000254898

Variance 0.000359267

Beta 0.709494888

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 28/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 29/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 30/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 31/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 32/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 33/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 34/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 35/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 36/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 37/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 38/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 39/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 40/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 41/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 42/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 43/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 44/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 45/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 46/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 47/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 48/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 49/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 50/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 51/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 52/81

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 53/81

Lower 95.0% Upper 95.0%

-0.00270061 0.003097758

0.557059314 0.863097394

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 54/81

Profit Before Tax 96977

Profit After Tax 69327

Effective Tax Rate 28.51%

Beta 0.709494888

New 18088 2.50%

Debt 2417.54

Equity 2371.19 Short term debt

Total 4788.73 New 92135 9%

Weight of Debt 50.48% Total New 110223

Weight of Equity 49.52% Weight of long term 16.41%

Weight of Short Term 83.59%

Rf  8%

Rm 16% Cost of Debt 7.93%

Tax Rate 28.51%

Cost of Debt (Kd)

*7.93%

Cost of Equity (Ke) 13.68%

WACC 9.57%

* Cost of Debt

Crisil Rating AA+ 9%

Int/Outstanding Debt 7.93%

Long term debt

1. Effective Tax Rate Calculation

2. WACC Calculation

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 55/81

Date Open High Low Close Volume Adj Close

8/24/2012 5392.6 5399.65 5371 5386.7 0 5386.7

8/23/2012 5426.15 5448.6 5393.85 5415.35 0 5415.35

8/22/2012 5395.75 5433.35 5394.8 5412.85 0 5412.85

8/21/2012 5368.7 5425.15 5368.7 5421 0 5421

8/17/2012 5368.6 5399.95 5341.7 5366.3 0 5366.3

8/16/2012 5385.95 5390.65 5356.65 5362.95 0 5362.958/14/2012 5343.25 5387.05 5328.8 5380.35 0 5380.35

8/10/2012 5308.2 5330.1 5294.1 5320.4 0 5320.4

8/9/2012 5348.3 5368.2 5312.1 5322.95 0 5322.95

8/8/2012 5345.25 5377.6 5331.05 5338 0 5338

8/7/2012 5295.4 5350.1 5281.65 5336.7 0 5336.7

8/6/2012 5260.85 5293.2 5260.85 5282.55 0 5282.55

8/3/2012 5195.6 5220.2 5164.65 5215.7 0 5215.7

8/2/2012 5233.1 5236.9 5209.95 5227.75 0 5227.75

8/1/2012 5220.7 5246.35 5212.65 5240.5 0 5240.5

7/31/2012 5214.85 5234.55 5154.05 5229 0 5229

7/27/2012 5124.3 5149.95 5077.5 5099.85 0 5099.85

7/26/2012 5126.3 5126.3 5032.4 5043 0 5043

7/25/2012 5118.4 5121.6 5076.6 5109.6 0 5109.6

7/24/2012 5128.8 5144 5103.25 5128.2 0 5128.2

7/23/2012 5163.25 5164.2 5108.1 5117.95 0 5117.95

7/20/2012 5233.55 5238.7 5197.5 5205.1 0 5205.1

7/19/2012 5249.85 5257.75 5233.15 5242.7 0 5242.7

7/18/2012 5199.1 5222.85 5169.05 5216.3 0 5216.3

7/17/2012 5228.05 5236.7 5181.7 5192.85 0 5192.85

7/16/2012 5232.35 5246.85 5190.45 5197.25 0 5197.25

7/13/2012 5242.75 5267.15 5216.85 5227.25 0 5227.257/12/2012 5240 5261.75 5217.7 5235.25 0 5235.25

7/11/2012 5315.25 5336.45 5300.25 5306.3 0 5306.3

7/10/2012 5286.6 5348.55 5284.55 5345.35 0 5345.35

7/9/2012 5283.7 5300.6 5257.75 5275.15 0 5275.15

7/6/2012 5324.7 5327.2 5287.75 5316.95 0 5316.95

7/5/2012 5297.05 5333.65 5288.85 5327.3 0 5327.3

7/4/2012 5310.4 5317.65 5273.3 5302.55 0 5302.55

7/3/2012 5298.85 5317 5265.95 5287.95 0 5287.95

7/2/2012 5283.85 5302.15 5263.35 5278.6 0 5278.6

6/29/2012 5191.25 5286.25 5189 5278.9 0 5278.9

6/28/2012 5148.95 5159.05 5125.3 5149.15 0 5149.15

6/27/2012 5149.45 5160.1 5129.25 5141.9 0 5141.9

6/26/2012 5107.45 5134.55 5095.5 5120.8 0 5120.8

6/25/2012 5158.5 5194.6 5105.65 5114.65 0 5114.65

6/22/2012 5101.75 5159.8 5094 5146.05 0 5146.05

6/21/2012 5097.35 5170.4 5093.45 5165 0 5165

6/20/2012 5114.55 5141.7 5100.7 5120.55 0 5120.55

6/19/2012 5050.8 5113.6 5048.1 5103.85 0 5103.85

6/18/2012 5174 5190.2 5041.7 5064.25 0 5064.25

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 56/81

6/15/2012 5069.55 5146.2 5069.15 5139.05 0 5139.05

6/14/2012 5105.1 5130 5047.6 5054.75 0 5054.75

6/13/2012 5117.55 5144.9 5095.45 5121.45 0 5121.45

6/12/2012 5015.5 5128.9 5015.15 5115.9 0 5115.9

6/11/2012 5096.7 5124.45 5040.7 5054.1 0 5054.1

6/8/2012 5044.25 5084.45 4994.8 5068.35 0 5068.35

6/7/2012 5035.35 5059.65 5007.75 5049.65 0 5049.656/6/2012 4886.65 5010.45 4886.15 4997.1 0 4997.1

6/5/2012 4869.45 4898.95 4847.7 4863.3 0 4863.3

6/1/2012 4910.85 4925 4831.75 4841.6 0 4841.6

5/31/2012 4896.1 4949.25 4883.55 4924.25 0 4924.25

5/30/2012 4964.25 4982.25 4944.9 4950.75 0 4950.75

5/29/2012 5005.35 5020.15 4982.15 4990.1 0 4990.1

5/28/2012 4931.7 4994.95 4931.3 4985.65 0 4985.65

5/25/2012 4905.95 4935.8 4889.35 4920.4 0 4920.4

5/24/2012 4863.4 4931.9 4830.15 4921.4 0 4921.4

5/23/2012 4843 4853.75 4803.95 4835.65 0 4835.65

5/22/2012 4954.7 4956.35 4849.9 4860.5 0 4860.5

5/21/2012 4888.5 4937.5 4888.5 4906.05 0 4906.05

5/18/2012 4796.4 4908.5 4788.95 4891.45 0 4891.45

5/17/2012 4878.6 4922.25 4850.2 4870.2 0 4870.2

5/16/2012 4875.3 4882.25 4837.05 4858.25 0 4858.25

5/14/2012 4934.35 4957.2 4874.5 4907.8 0 4907.8

5/11/2012 4938.85 4976.25 4906.15 4928.9 0 4928.9

5/10/2012 4984.15 5039.3 4950.3 4965.7 0 4965.7

5/9/2012 4967.9 5016.25 4956.45 4974.8 0 4974.8

5/8/2012 5114.7 5119.95 4983.6 4999.95 0 4999.95

5/7/2012 5017.8 5124.75 4988 5114.15 0 5114.155/4/2012 5166.65 5177.2 5070.6 5086.85 0 5086.85

5/3/2012 5211.2 5217.3 5180.65 5188.4 0 5188.4

5/2/2012 5254.3 5279.6 5226.45 5239.15 0 5239.15

4/30/2012 5201.45 5262.15 5201.45 5248.15 0 5248.15

4/27/2012 5189 5223.05 5154.3 5190.6 0 5190.6

4/26/2012 5214.75 5215.6 5179.05 5189 0 5189

4/25/2012 5222.2 5236.1 5160.65 5202 0 5202

4/24/2012 5215.9 5232.35 5180.35 5222.65 0 5222.65

4/23/2012 5277.4 5310.55 5187.15 5200.6 0 5200.6

4/20/2012 5313.95 5336.15 5245.45 5290.85 0 5290.85

4/19/2012 5320.6 5342.45 5291.3 5332.4 0 5332.4

4/18/2012 5320.7 5342 5293.45 5300 0 5300

4/17/2012 5266.6 5298.2 5208.35 5289.7 0 5289.7

4/16/2012 5190.6 5233.5 5183.5 5226.2 0 5226.2

4/13/2012 5255.7 5306.75 5185.4 5207.45 0 5207.45

4/12/2012 5246.75 5290.6 5246.75 5276.85 0 5276.85

4/11/2012 5209.45 5263.65 5190.8 5226.85 0 5226.85

4/10/2012 5254.1 5255.8 5211.85 5243.6 0 5243.6

4/9/2012 5282.5 5287.9 5228 5234.4 0 5234.4

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 57/81

4/4/2012 5328.65 5338.4 5305.3 5322.9 0 5322.9

4/3/2012 5353.2 5378.75 5344.45 5358.5 0 5358.5

4/2/2012 5296.35 5331.55 5278.8 5317.9 0 5317.9

3/30/2012 5206.6 5307.1 5203.65 5295.55 0 5295.55

3/29/2012 5145.95 5194.3 5135.95 5178.85 0 5178.85

3/28/2012 5231.7 5236.55 5169.6 5194.75 0 5194.75

3/27/2012 5242.95 5277.95 5184.65 5243.15 0 5243.153/26/2012 5274.35 5274.95 5174.9 5184.25 0 5184.25

3/23/2012 5255.65 5312 5220 5278.2 0 5278.2

3/21/2012 5267.2 5372.35 5256 5364.95 0 5364.95

3/20/2012 5257.15 5297.35 5233.25 5274.85 0 5274.85

3/19/2012 5337.35 5340.7 5238.55 5257.05 0 5257.05

3/16/2012 5380.35 5445.65 5305 5317.9 0 5317.9

3/15/2012 5462.5 5462.5 5362.3 5380.5 0 5380.5

3/14/2012 5490.55 5499.4 5437.8 5463.9 0 5463.9

3/13/2012 5391.05 5438.65 5390.8 5429.5 0 5429.5

3/12/2012 5420.1 5421.9 5327.3 5359.55 0 5359.55

3/9/2012 5294.1 5342.3 5291.6 5333.55 0 5333.55

3/7/2012 5207.05 5243.85 5171.45 5220.45 0 5220.45

3/6/2012 5266 5382.05 5206.4 5222.4 0 5222.4

3/5/2012 5342.55 5344.5 5265.7 5280.35 0 5280.35

3/2/2012 5369.45 5392.55 5315.05 5359.35 0 5359.35

3/1/2012 5366 5372.45 5297.5 5339.75 0 5339.75

2/29/2012 5424.95 5458.8 5352.25 5385.2 0 5385.2

2/28/2012 5310.5 5391.1 5306.45 5375.5 0 5375.5

2/27/2012 5448.1 5449.8 5268.15 5281.2 0 5281.2

2/24/2012 5479.15 5521.4 5405.9 5429.3 0 5429.3

2/23/2012 5490.05 5537.4 5460.8 5483.3 0 5483.32/22/2012 5609.75 5629.95 5491.35 5505.35 0 5505.35

2/21/2012 5561.9 5621.5 5561.75 5607.15 0 5607.15

2/17/2012 5574.2 5606.7 5545.2 5564.3 0 5564.3

2/16/2012 5513.75 5531.4 5483.75 5521.95 0 5521.95

2/15/2012 5460.6 5542.1 5460.6 5531.95 0 5531.95

2/14/2012 5380.8 5428.05 5377.95 5416.05 0 5416.05

2/13/2012 5382.1 5421.05 5351.4 5390.2 0 5390.2

2/10/2012 5399.8 5427.75 5341.05 5381.6 0 5381.6

2/9/2012 5343.05 5423.4 5338.9 5412.35 0 5412.35

2/8/2012 5343.8 5396.9 5325.2 5368.15 0 5368.15

2/7/2012 5412.95 5413.35 5322.95 5335.15 0 5335.15

2/6/2012 5379.45 5390.05 5327.25 5361.65 0 5361.65

2/3/2012 5276.1 5334.85 5255.55 5325.85 0 5325.85

2/2/2012 5272.1 5289.95 5225.75 5269.9 0 5269.9

2/1/2012 5198.15 5244.6 5159 5235.7 0 5235.7

1/31/2012 5125.25 5215.4 5120.15 5199.25 0 5199.25

1/30/2012 5163.55 5166.15 5076.7 5087.3 0 5087.3

1/27/2012 5216.75 5217 5162.4 5204.7 0 5204.7

1/25/2012 5151.5 5174.15 5130.25 5158.3 0 5158.3

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 58/81

1/24/2012 5064.8 5141.05 5049.8 5127.35 0 5127.35

1/23/2012 5025.35 5059.55 5021.35 5046.25 0 5046.25

1/20/2012 5044.85 5064.15 5004.3 5048.6 0 5048.6

1/19/2012 4995 5023.8 4991.4 5018.4 0 5018.4

1/18/2012 4977.75 4980.65 4931.05 4955.8 0 4955.8

1/17/2012 4904.5 4975.55 4904 4967.3 0 4967.3

1/16/2012 4844 4880.8 4827.05 4873.9 0 4873.91/13/2012 4861.95 4898.85 4834.2 4866 0 4866

1/12/2012 4840.95 4869.2 4803.9 4831.25 0 4831.25

1/11/2012 4863.15 4877.2 4841.6 4860.95 0 4860.95

1/10/2012 4771.85 4855.9 4768.25 4849.55 0 4849.55

1/6/2012 4724.15 4794.9 4686.85 4754.1 0 4754.1

1/5/2012 4749 4779.8 4730.15 4749.95 0 4749.95

1/4/2012 4774.95 4782.85 4728.85 4749.65 0 4749.65

1/3/2012 4675.8 4773.1 4675.8 4765.3 0 4765.3

1/2/2012 4640.2 4645.95 4588.05 4636.75 0 4636.75

12/30/2011 4659.95 4690.45 4608.9 4624.3 0 4624.3

12/29/2011 4681.15 4701.8 4639.05 4646.25 0 4646.25

12/28/2011 4756.2 4756.2 4685.65 4705.8 0 4705.8

12/27/2011 4780.2 4800.5 4723.65 4750.5 0 4750.5

12/26/2011 4718.15 4787.25 4718.15 4779 0 4779

12/23/2011 4763.2 4763.45 4693.2 4714 0 4714

12/22/2011 4636.9 4740.6 4632.95 4733.85 0 4733.85

12/21/2011 4636.45 4707.35 4601.95 4693.15 0 4693.15

12/20/2011 4635.8 4637.25 4 531.15 4544.2 0 4544.2

12/19/2011 4623.15 4623.15 4555.9 4613.1 0 4613.1

12/16/2011 4752.5 4818.85 4628.2 4651.6 0 4651.6

12/15/2011 4712.8 4768.65 4673.85 4746.35 0 4746.3512/14/2011 4788.7 4839.55 4750.4 4763.25 0 4763.25

12/13/2011 4733.6 4824.7 4728.5 4800.6 0 4800.6

12/12/2011 4906.85 4910.25 4755.55 4764.6 0 4764.6

12/9/2011 4870.75 4918.35 4841.75 4866.7 0 4866.7

12/8/2011 5037.4 5049.05 4921.45 4943.65 0 4943.65

12/7/2011 5050.1 5099.25 5032.25 5062.6 0 5062.6

12/5/2011 5036.5 5055.4 5002.55 5039.15 0 5039.15

12/2/2011 4940.85 5062.55 4918.4 5050.15 0 5050.15

12/1/2011 4970.85 5011.9 4916.7 4936.85 0 4936.85

11/30/2011 4766.15 4851.55 4754.8 4832.05 0 4832.05

11/29/2011 4864.2 4866.1 4787.1 4805.1 0 4805.1

11/28/2011 4769.3 4859.1 4766.4 4851.3 0 4851.3

11/25/2011 4731.3 4767.3 4693.1 4710.05 0 4 710.05

11/24/2011 4707.55 4771.1 4639.1 4756.45 0 4756.45

11/23/2011 4779.5 4779.5 4640.95 4706.45 0 4706.45

11/22/2011 4794.85 4854 4782.55 4812.35 0 4812.35

11/21/2011 4873.8 4873.8 4764.8 4778.35 0 4 778.35

11/18/2011 4899.15 4915.9 4 837.95 4905.8 0 4905.8

11/17/2011 5027.1 5036.8 4919.45 4934.75 0 4934.75

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 59/81

11/16/2011 5059.1 5065.2 4989.5 5030.45 0 5 030.45

11/15/2011 5131.2 5158.75 5 052.85 5068.5 0 5068.5

11/14/2011 5217.35 5228.9 5140.55 5148.35 0 5148.35

11/11/2011 5159.75 5198.6 5142.25 5168.85 0 5168.85

11/9/2011 5309.7 5317.5 5211.75 5221.05 0 5221.05

11/8/2011 5292.25 5304.25 5252 5289.35 0 5289.35

11/4/2011 5325.4 5326.45 5256.8 5284.2 0 5284.211/3/2011 5241.55 5281.6 5201.85 5265.75 0 5265.75

11/2/2011 5216.75 5300.1 5204.95 5258.45 0 5258.45

11/1/2011 5278.6 5310.85 5238.3 5257.95 0 5257.95

10/31/2011 5358.9 5360.25 5314.6 5326.6 0 5326.6

10/28/2011 5341.9 5399.7 5322.8 5360.7 0 5360.7

10/26/2011 5214.95 5219.25 5196.15 5201.8 0 5201.8

10/25/2011 5137.9 5211 5085.55 5191.6 0 5191.6

10/24/2011 5114.7 5145.65 5084.75 5098.35 0 5098.35

10/21/2011 5106.6 5120.75 5037.95 5049.95 0 5049.95

10/20/2011 5086.55 5099 5033.95 5091.9 0 5091.9

10/19/2011 5080.45 5148.05 5075.3 5139.15 0 5139.15

10/18/2011 5049.45 5057.5 5 011.05 5037.5 0 5037.5

10/17/2011 5156.2 5160.2 5084.5 5118.25 0 5 118.25

10/14/2011 5057.35 5141.4 5056.6 5132.3 0 5132.3

10/13/2011 5130.8 5136.95 5067.65 5077.85 0 5077.85

10/12/2011 5011.2 5109.8 4997.65 5099.4 0 5099.4

10/11/2011 5019.9 5045.1 4964 4974.35 0 4974.35

10/10/2011 4886.85 4991.15 4882.05 4979.6 0 4979.6

10/7/2011 4883.65 4922.6 4861.2 4888.05 0 4888.05

10/5/2011 4791.3 4827.8 4741 4751.3 0 4751.3

10/4/2011 4823.5 4869.75 4728.3 4772.15 0 4772.1510/3/2011 4874.4 4879.15 4823.9 4849.5 0 4849.5

9/30/2011 4990.15 5025.55 4924.3 4943.25 0 4943.25

9/29/2011 4924.2 5034.25 4906 5015.45 0 5015.45

9/28/2011 5005.5 5006.05 4918.45 4945.9 0 4945.9

9/27/2011 4905.15 4982.95 4905.15 4971.25 0 4971.25

9/26/2011 4878.6 4879.8 4758.85 4835.4 0 4835.4

9/23/2011 4873.75 4930.25 4829.6 4867.75 0 4867.75

9/22/2011 5054.45 5059.85 4907.75 4923.65 0 4923.65

9/21/2011 5153.75 5168.4 5109.85 5133.25 0 5133.25

9/20/2011 5042.55 5149.9 5035.25 5140.2 0 5140.2

9/19/2011 5068.4 5068.4 5019.25 5031.95 0 5031.95

9/16/2011 5123.35 5143.6 5068.1 5084.25 0 5084.25

9/15/2011 5062.35 5091.45 4967.45 5075.7 0 5075.7

9/14/2011 4965.05 5026.15 4917.4 5012.55 0 5012.55

9/13/2011 4977.8 5030.15 4911.05 4940.95 0 4940.95

9/12/2011 4981.7 4985.6 4911.25 4946.8 0 4946.8

9/9/2011 5161.3 5163.75 5046.8 5059.45 0 5059.45

9/8/2011 5139.2 5169.25 5098.25 5153.25 0 5153.25

9/7/2011 5080.15 5154.5 5076.3 5124.65 0 5124.65

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 60/81

9/6/2011 4993.35 5072.9 4942.9 5064.3 0 5064.3

9/5/2011 4998.9 5030.3 4964.45 5017.2 0 5017.2

9/2/2011 5109.8 5113.7 4993.35 5040 0 5040

8/30/2011 4973.25 5016.25 4927.55 5001 0 5001

8/29/2011 4806.2 4934.4 4806.05 4919.6 0 4919.6

8/26/2011 4839.25 4872 4720 4747.8 0 4747.8

8/25/2011 4914.65 4915.85 4825.05 4839.6 0 4839.68/24/2011 4934.35 4962.4 4875.3 4888.9 0 4888.9

8/23/2011 4925.15 4965.8 4863.8 4948.9 0 4948.9

8/22/2011 4843.7 4910.05 4808.75 4898.8 0 4898.8

8/19/2011 4859.3 4893.6 4796.1 4845.65 0 4845.65

8/18/2011 5077.95 5078.6 4932.15 4944.15 0 4944.15

8/17/2011 5030.3 5112.15 5017.25 5056.6 0 5056.6

8/16/2011 5125.75 5132.2 5015.4 5035.8 0 5035.8

8/12/2011 5194.4 5194.45 5053.35 5072.95 0 5072.95

8/11/2011 5128 5184.95 5121 5138.3 0 5138.3

8/10/2011 5196.55 5197.95 5123.35 5161 0 5161

8/9/2011 4947.9 5167 4946.45 5072.85 0 5072.85

8/8/2011 5083.85 5204.2 5054.05 5118.5 0 5118.5

8/5/2011 5204.35 5229.65 5116.45 5211.25 0 5211.25

8/4/2011 5412.4 5434.5 5323.15 5331.8 0 5331.8

8/3/2011 5402 5422.6 5378.85 5404.8 0 5404.8

8/2/2011 5493.2 5496.3 5433.65 5456.55 0 5456.55

8/1/2011 5527.5 5551.9 5486.45 5516.8 0 5516.8

7/29/2011 5479 5520.3 5453.95 5482 0 5482

7/28/2011 5492.4 5512.1 5475.65 5487.75 0 5487.75

7/27/2011 5588.55 5591.7 5521.5 5546.8 0 5546.8

7/26/2011 5688.45 5702.25 5560.15 5574.85 0 5574.857/25/2011 5633.8 5700.55 5616.7 5680.3 0 5680.3

7/22/2011 5576.95 5642.2 5567.1 5633.95 0 5633.95

7/21/2011 5554.6 5578.9 5532.7 5541.6 0 5541.6

7/20/2011 5642.05 5645.4 5555.1 5567.05 0 5567.05

7/19/2011 5569.85 5627.65 5557.2 5613.55 0 5613.55

7/18/2011 5581.75 5596.6 5550.95 5567.05 0 5567.05

7/15/2011 5602.95 5631.7 5562.75 5581.1 0 5581.1

7/14/2011 5569 5653.95 5541.7 5599.8 0 5599.8

7/13/2011 5542.05 5596.15 5541.4 5585.45 0 5585.45

7/12/2011 5556.9 5580.25 5496.95 5526.15 0 5526.15

7/11/2011 5648.05 5652.9 5601.7 5616.1 0 5616.1

7/8/2011 5734.65 5740.4 5651.05 5660.65 0 5660.65

7/7/2011 5633.35 5737.15 5632.95 5728.95 0 5728.95

7/6/2011 5622.7 5655.4 5610.75 5625.45 0 5625.45

7/5/2011 5659.85 5659.85 5612.3 5632.1 0 5632.1

7/4/2011 5679.55 5679.65 5633.1 5650.5 0 5650.5

7/1/2011 5705.75 5705.8 5609.75 5627.2 0 5627.2

6/30/2011 5614.5 5657.9 5606.1 5647.4 0 5647.4

6/29/2011 5566.5 5608.65 5566.5 5600.45 0 5600.45

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 61/81

6/28/2011 5548.85 5558.3 5496.35 5545.3 0 5545.3

6/27/2011 5441.2 5552.65 5434.25 5526.6 0 5526.6

6/24/2011 5343.4 5477.85 5343.4 5471.25 0 5471.25

6/23/2011 5269.1 5330.6 5252.25 5320 0 5320

6/22/2011 5304.65 5310.5 5262.5 5278.3 0 5278.3

6/21/2011 5280.8 5322.45 5257 5275.85 0 5275.85

6/20/2011 5372.2 5377.4 5195.9 5257.9 0 5257.96/17/2011 5412.5 5421.15 5355.85 5366.4 0 5366.4

6/16/2011 5419.65 5447.5 5389.8 5396.75 0 5396.75

6/15/2011 5494.45 5499.35 5438.95 5447.5 0 5447.5

6/14/2011 5485.6 5520.15 5484.2 5500.5 0 5500.5

6/13/2011 5469.85 5496.7 5436.95 5482.8 0 5482.8

6/10/2011 5518.05 5521.45 5457.45 5485.8 0 5485.8

6/9/2011 5523.55 5540.1 5502.05 5521.05 0 5521.05

6/8/2011 5535.25 5556.6 5514.9 5526.85 0 5526.85

6/7/2011 5509.15 5570.1 5507.8 5556.15 0 5556.15

6/6/2011 5504.3 5542.65 5479.85 5532.05 0 5532.05

6/3/2011 5565.7 5604.95 5507.2 5516.75 0 5516.75

6/2/2011 5529.9 5568.2 5521.95 5550.35 0 5550.35

6/1/2011 5561.05 5597.35 5559.45 5592 0 5592

5/31/2011 5492 5571.6 5489.7 5560.15 0 5560.15

5/30/2011 5493.75 5509.3 5458.6 5473.1 0 5473.1

5/27/2011 5413.7 5485.8 5413.6 5476.1 0 5476.1

5/26/2011 5372.75 5422.2 5356.35 5412.35 0 5412.35

5/25/2011 5389.1 5389.1 5328.7 5348.95 0 5348.95

5/24/2011 5385.1 5422.6 5367.45 5394.85 0 5394.85

5/23/2011 5456.7 5456.7 5373 5386.55 0 5386.55

5/20/2011 5450.65 5517.55 5432.75 5486.35 0 5486.355/19/2011 5448.15 5452.6 5411.25 5428.1 0 5428.1

5/18/2011 5448.2 5460.5 5401.25 5420.6 0 5420.6

5/17/2011 5496.1 5523.85 5421.05 5438.95 0 5438.95

5/16/2011 5541.7 5541.8 5487.65 5499 0 5499

5/13/2011 5492.35 5605 5472.15 5544.75 0 5544.75

5/12/2011 5537.8 5572.5 5476.3 5486.15 0 5486.15

5/11/2011 5547.2 5574.7 5525 5565.05 0 5565.05

5/10/2011 5555.55 5592.9 5514.55 5541.25 0 5541.25

5/9/2011 5575.2 5586.05 5502.4 5551.1 0 5551.1

5/6/2011 5477.65 5564.4 5472.45 5551.45 0 5551.45

5/5/2011 5531.6 5560.3 5443.65 5459.85 0 5459.85

5/4/2011 5567.7 5578.8 5503 5537.15 0 5537.15

5/3/2011 5689.7 5710.8 5554.85 5565.25 0 5565.25

5/2/2011 5766.9 5775.25 5687.7 5701.3 0 5701.3

4/29/2011 5782.5 5804.3 5706.05 5749.5 0 5749.5

4/28/2011 5851.35 5856.4 5776.95 5785.45 0 5785.45

4/27/2011 5884.2 5892.35 5819.95 5833.9 0 5833.9

4/26/2011 5876.85 5893.2 5791.55 5868.4 0 5868.4

4/25/2011 5859.6 5906.6 5857 5874.5 0 5874.5

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 62/81

4/21/2011 5882.85 5912.9 5864.35 5884.7 0 5884.7

4/20/2011 5786.05 5857.35 5759.65 5851.65 0 5851.65

4/19/2011 5716 5762.95 5693.25 5740.75 0 5740.75

4/18/2011 5824.35 5897.9 5722.25 5729.1 0 5729.1

4/15/2011 5898.75 5907.35 5806.45 5824.55 0 5824.55

4/13/2011 5747.95 5923.6 5735.55 5911.5 0 5911.5

4/11/2011 5805.35 5830.3 5777.9 5785.7 0 5785.74/8/2011 5886.75 5926.95 5822 5842 0 5842

4/7/2011 5888.55 5906.1 5866.25 5885.7 0 5885.7

4/6/2011 5908 5944.45 5868.8 5891.75 0 5891.75

4/5/2011 5923.85 5928.65 5855.85 5910.05 0 5910.05

4/4/2011 5842 5918.7 5833.2 5908.45 0 5908.45

4/1/2011 5835 5860.2 5810.4 5826.05 0 5826.05

3/31/2011 5803.05 5872 5778.65 5833.75 0 5833.75

3/30/2011 5755.8 5803.15 5753.9 5787.65 0 5787.65

3/29/2011 5686.5 5770.35 5680.7 5736.35 0 5736.35

3/28/2011 5645.25 5709.1 5643.2 5687.25 0 5687.25

3/25/2011 5588.65 5667.1 5560.95 5654.25 0 5654.25

3/24/2011 5501.8 5529 5496.1 5522.4 0 5522.4

3/23/2011 5411.4 5484.95 5401.95 5480.25 0 5480.25

3/22/2011 5390.85 5428.15 5376.15 5413.85 0 5413.85

3/21/2011 5408.75 5413.3 5348.2 5364.75 0 5364.75

3/18/2011 5475.35 5483.05 5366.4 5373.7 0 5373.7

3/17/2011 5455.4 5510.05 5435.3 5446.65 0 5446.65

3/16/2011 5475.95 5535.1 5475.95 5511.15 0 5511.15

3/15/2011 5420 5497.85 5373.65 5449.65 0 5449.65

3/14/2011 5436.5 5537.3 5434.25 5531.5 0 5531.5

3/11/2011 5456.15 5502.7 5411.55 5445.45 0 5445.453/10/2011 5516.1 5516.3 5468.45 5494.4 0 5494.4

3/9/2011 5542.4 5563.3 5477.45 5531 0 5531

3/8/2011 5466.1 5530.55 5464.75 5520.8 0 5520.8

3/7/2011 5490.05 5491.25 5408.45 5463.15 0 5463.15

3/4/2011 5586.2 5608.2 5524.1 5538.75 0 5538.75

3/3/2011 5478.45 5570.75 5468.25 5536.2 0 5536.2

3/1/2011 5382 5533.05 5373.55 5522.3 0 5522.3

2/28/2011 5330.15 5477 5308.6 5333.25 0 5333.25

2/25/2011 5321.05 5338.2 5232.75 5303.55 0 5303.55

2/24/2011 5408.75 5423.4 5242.5 5262.7 0 5262.7

2/23/2011 5452.45 5495.2 5427.55 5437.35 0 5437.35

2/22/2011 5504.4 5519.45 5437.3 5469.2 0 5469.2

2/21/2011 5456.6 5526.25 5413.1 5518.6 0 5518.6

2/18/2011 5557.55 5599.25 5441.95 5458.95 0 5458.95

2/17/2011 5501.7 5553 5463.4 5546.45 0 5546.45

2/16/2011 5467.6 5504.8 5460.35 5481.7 0 5481.7

2/15/2011 5467.75 5506.5 5408.35 5481 0 5481

2/14/2011 5340.25 5463.8 5340.25 5456 0 5456

2/11/2011 5219.65 5319.45 5177.7 5310 0 5310

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 63/81

2/10/2011 5246.05 5272.6 5196.8 5225.8 0 5225.8

2/9/2011 5293.05 5339.45 5225.65 5253.55 0 5253.55

2/8/2011 5432.35 5432.35 5303.4 5312.55 0 5312.55

2/7/2011 5430.15 5440.35 5376.95 5396 0 5396

2/4/2011 5519.9 5556.3 5369.05 5395.75 0 5395.75

2/3/2011 5430.45 5532.65 5418 5526.75 0 5 526.75

2/2/2011 5469.55 5490.6 5415.65 5432 0 54322/1/2011 5537.3 5539.15 5402 5417.2 0 5417.2

1/31/2011 5452.55 5526.85 5416.65 5505.9 0 5505.9

1/28/2011 5614 5614.4 5459.55 5512.15 0 5512.15

1/27/2011 5725.3 5726.1 5594.95 5604.3 0 5604.3

1/25/2011 5763.3 5801.55 5680.65 5687.4 0 5687.4

1/24/2011 5717.1 5756 5697.75 5743.25 0 5743.25

1/21/2011 5692.05 5717.55 5674.5 5696.5 0 5696.5

1/20/2011 5656 5729.45 5634.5 5711.6 0 5711.6

1/19/2011 5737.35 5747.65 5662.55 5691.05 0 5691.05

1/18/2011 5682.55 5730.5 5671.25 5724.05 0 5724.05

1/17/2011 5648.8 5696.15 5624.15 5654.75 0 5654.75

1/14/2011 5752.1 5833.65 5639.65 5654.55 0 5654.55

1/13/2011 5850.75 5857.75 5736.7 5751.9 0 5751.9

1/12/2011 5800.05 5874.2 5711.3 5863.25 0 5863.25

1/11/2011 5767.95 5842.6 5698.2 5754.1 0 5754.1

1/10/2011 5901.3 5907.25 5740.95 5762.85 0 5762.85

1/7/2011 6030.9 6051.2 5883.6 5904.6 0 5904.6

1/6/2011 6107 6116.15 6022.3 6048.25 0 6048.25

1/5/2011 6141.35 6141.35 6062.35 6079.8 0 6079.8

1/4/2011 6172.75 6181.05 6124.4 6146.35 0 6146.35

1/3/2011 6177.45 6178.55 6147.2 6157.6 0 6157.612/31/2010 6105.1 6147.3 6103.55 6134.5 0 6134.5

12/30/2010 6062.35 6106.4 6062.35 6101.85 0 6101.85

12/29/2010 6005.15 6067.55 6002.85 6060.35 0 6060.35

12/28/2010 6005.35 6010.9 5982.25 5996 0 5996

12/27/2010 6013.3 6045.75 5991.1 5998.1 0 5998.1

12/24/2010 5940.25 6017.35 5940.25 6011.6 0 6011.6

12/23/2010 6005.9 6006.45 5964.6 5980 0 5980

12/22/2010 6019 6023.8 5958 5984.4 0 5984.4

12/21/2010 5960.4 6007.45 5960.05 6000.65 0 6000.65

12/20/2010 5926.85 5985 5900.25 5947.05 0 5947.05

12/16/2010 5910.55 5956.15 5855.05 5948.75 0 5948.75

12/15/2010 5931.15 5942.75 5865.8 5892.3 0 5892.3

12/14/2010 5928.7 5953.95 5 888.75 5944.1 0 5944.1

12/13/2010 5882.65 5913.8 5795.9 5907.65 0 5907.65

12/10/2010 5761 5865.5 5721.15 5857.35 0 5857.35

12/9/2010 5924.25 5927.3 5742.3 5766.5 0 5766.5

12/8/2010 5954.4 5960 5878.6 5903.7 0 5903.7

12/7/2010 5995.05 6001 5939.7 5976.55 0 5976.55

12/6/2010 6033.65 6069.45 5981.7 5992.25 0 5992.25

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 64/81

12/3/2010 6013.35 6025.4 5964.25 5992.8 0 5992.8

12/2/2010 6023.05 6029.5 5980.6 6011.7 0 6011.7

12/1/2010 5871 5971 5865.55 5960.9 0 5960.9

11/30/2010 5811.6 5892.25 5 768.35 5862.7 0 5862.7

11/29/2010 5789.95 5843.15 5754.7 5830 0 5830

11/26/2010 5828.55 5838.5 5690.35 5751.95 0 5751.95

11/25/2010 5883.95 5907.1 5780.35 5799.75 0 5799.7511/24/2010 5946.8 5976.65 5833.6 5865.75 0 5865.75

11/23/2010 5971.55 5973.35 5824.95 5934.75 0 5934.75

11/22/2010 5920.9 6020.25 5905.15 6010 0 6010

11/19/2010 6011.3 6013.25 5 863.95 5890.3 0 5890.3

11/18/2010 6075.95 6076.2 5 906.75 5998.8 0 5998.8

11/16/2010 6143.45 6144.05 5970.6 5988.7 0 5988.7

11/15/2010 6079.9 6128.75 6039.4 6121.6 0 6121.6

11/12/2010 6182.3 6202.5 6056.75 6071.65 0 6071.65

11/11/2010 6286.35 6296.55 6179.5 6194.25 0 6194.25

11/10/2010 6303.2 6307.65 6 269.25 6275.7 0 6275.7

11/9/2010 6281 6310.9 6243.55 6301.55 0 6301.55

11/8/2010 6335.25 6335.9 6265.35 6273.2 0 6273.2

11/5/2010 6321.85 6338.5 6303.1 6312.45 0 6312.45

11/4/2010 6209.6 6290.15 6199.35 6281.8 0 6281.8

11/3/2010 6150.6 6182.5 6146.8 6160.5 0 6160.5

11/2/2010 6127.55 6138.1 6094.4 6119 0 6119

11/1/2010 6092.3 6132.4 6084.75 6117.55 0 6117.55

10/29/2010 6021.15 6032.65 5937.1 6017.7 0 6017.7

10/28/2010 6039.95 6071.1 5968.1 5987.7 0 5987.7

10/27/2010 6075.45 6075.95 5987.55 6012.65 0 6012.65

10/26/2010 6116.3 6120.25 6074.65 6082 0 608210/25/2010 6101.25 6151.3 6094.6 6105.8 0 6105.8

10/22/2010 6113.4 6121.1 6041.35 6066.05 0 6066.05

10/21/2010 6008.9 6113.5 5984.9 6101.5 0 6101.5

10/20/2010 6002.95 6038.1 5 966.75 5982.1 0 5982.1

10/19/2010 6114.45 6127.05 6008.15 6027.3 0 6027.3

10/18/2010 6112.75 6115.1 5985.1 6075.95 0 6075.95

10/15/2010 6175.9 6200.6 6050.35 6062.65 0 6062.65

10/14/2010 6234.3 6284.1 6157.9 6177.35 0 6 177.35

10/13/2010 6091.45 6240.25 6089.75 6233.9 0 6233.9

10/12/2010 6135.95 6144.95 6057.95 6090.9 0 6090.9

10/11/2010 6105.95 6187.75 6105.95 6135.85 0 6135.85

10/8/2010 6121.4 6148.6 6067 6103.45 0 6103.45

10/7/2010 6186.85 6199.45 6107.5 6120.3 0 6120.3

10/6/2010 6150.95 6223.4 6148.6 6186.45 0 6186.45

10/5/2010 6159.45 6188.35 6118.05 6145.8 0 6145.8

10/4/2010 6144.7 6222.1 6144.7 6159.45 0 6159.45

10/1/2010 6030.3 6153.1 6030.3 6143.4 0 6143.4

9/30/2010 5991.35 6048.45 5963.6 6029.95 0 6029.95

9/29/2010 6029.15 6071.55 5979.65 5991.3 0 5991.3

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 65/81

9/28/2010 6036.05 6049.8 5991.3 6029.5 0 6029.5

9/27/2010 6018.3 6073.5 6018.3 6035.65 0 6035.65

9/24/2010 5959.45 6029.1 5951.2 6018.3 0 6018.3

9/23/2010 5991.05 6006.8 5932.4 5959.55 0 5959.55

9/22/2010 6008.4 6037.4 5946.45 5991 0 5991

9/21/2010 5980.5 6032.8 5961.85 6009.05 0 6009.05

9/20/2010 5885.05 5989.5 5885.05 5980.45 0 5980.459/17/2010 5828.7 5898.4 5828.7 5884.95 0 5884.95

9/16/2010 5861.1 5901.65 5815.8 5828.7 0 5828.7

9/15/2010 5795.25 5869.45 5792.2 5860.95 0 5860.95

9/14/2010 5760.3 5838.45 5760.3 5795.55 0 5795.55

9/13/2010 5639.2 5770.6 5639.2 5760 0 5760

9/9/2010 5608.3 5647.45 5608.1 5640.05 0 5640.05

9/8/2010 5604.25 5625.3 5567.75 5607.85 0 5607.85

9/7/2010 5575.9 5625.5 5571.65 5604 0 5604

9/6/2010 5479.55 5589.4 5479.55 5576.95 0 5576.95

9/3/2010 5486.3 5510.4 5473.65 5479.4 0 5479.4

9/2/2010 5471.9 5513.95 5471.85 5486.15 0 5486.15

9/1/2010 5403.05 5478.6 5403.05 5471.85 0 5471.85

8/31/2010 5413.55 5413.9 5348.9 5402.4 0 5402.4

8/30/2010 5408.9 5469 5390.35 5415.45 0 5415.45

8/27/2010 5489.6 5495.2 5391.95 5408.7 0 5408.7

8/26/2010 5462.1 5486.55 5454.7 5477.9 0 5477.9

8/25/2010 5505.3 5506.15 5452.55 5462.35 0 5462.35

8/24/2010 5541.1 5547.25 5488.45 5505.1 0 5505.1

8/23/2010 5531.15 5549.8 5519.4 5543.5 0 5543.5

8/20/2010 5540.8 5546.6 5513.35 5530.65 0 5530.65

8/19/2010 5478.25 5544.7 5478.1 5540.2 0 5540.28/18/2010 5416.25 5487.95 5416.25 5479.15 0 5479.15

8/17/2010 5422.15 5443.55 5408.8 5414.15 0 5414.15

8/16/2010 5452.1 5465.25 5397.4 5418.3 0 5418.3

8/13/2010 5420.65 5476.5 5415.5 5452.1 0 5452.1

8/12/2010 5418.7 5431.1 5372.45 5416.45 0 5416.45

8/11/2010 5460.7 5474.6 5412 5420.6 0 5420.6

8/10/2010 5486.8 5491.45 5445.35 5460.7 0 5460.7

8/9/2010 5439.8 5492.3 5433.25 5486.15 0 5486.15

8/6/2010 5448.25 5471.9 5431.35 5439.25 0 5439.25

8/5/2010 5470.15 5487.15 5443.1 5447.1 0 5447.1

8/4/2010 5441.35 5481.9 5428.4 5467.85 0 5467.85

8/3/2010 5432.5 5459.2 5426.4 5439.55 0 5439.55

8/2/2010 5369.55 5438.85 5351.3 5431.65 0 5431.65

7/30/2010 5408.4 5413.25 5349.2 5367.6 0 5367.6

7/29/2010 5397.85 5415.85 5381.55 5408.9 0 5408.9

7/28/2010 5436.1 5447.85 5386.25 5397.55 0 5397.55

7/27/2010 5420.2 5450.95 5407.2 5430.6 0 5430.6

7/26/2010 5446.55 5466.25 5409.2 5418.6 0 5418.6

7/23/2010 5441.9 5477.5 5435.15 5449.1 0 5449.1

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 66/81

7/22/2010 5399.15 5447.15 5372.2 5441.95 0 5441.95

7/21/2010 5368.85 5409.1 5368.85 5399.35 0 5399.35

7/20/2010 5387 5416.45 5353.6 5368 0 5368

7/19/2010 5392.7 5409.1 5361.5 5386.45 0 5386.45

7/16/2010 5376.65 5401.35 5374.4 5393.9 0 5393.9

7/15/2010 5387.1 5399.2 5360.6 5378.75 0 5378.75

7/14/2010 5402 5453.45 5371.7 5386.15 0 5386.157/13/2010 5370.2 5406.2 5357.85 5400.65 0 5400.65

7/12/2010 5352.25 5402.7 5351.6 5383 0 5383

7/9/2010 5297.2 5359.05 5297.2 5352.45 0 5352.45

7/8/2010 5242 5320.5 5242 5296.85 0 5296.85

7/7/2010 5293.1 5296.75 5233.45 5241.1 0 5241.1

7/6/2010 5236.1 5297.45 5231.5 5289.05 0 5289.05

7/5/2010 5237 5252.75 5225.85 5235.9 0 5235.9

7/2/2010 5251.25 5277.25 5225.6 5237.1 0 5237.1

7/1/2010 5312.05 5312.55 5232.1 5251.4 0 5251.4

6/30/2010 5254.25 5320.35 5210 5312.5 0 5312.5

6/29/2010 5333.55 5334.15 5235.8 5256.15 0 5256.15

6/28/2010 5271.1 5339.45 5270.75 5333.5 0 5333.5

6/25/2010 5320.5 5320.5 5259.9 5269.05 0 5269.05

6/24/2010 5323.25 5348.3 5284.55 5320.6 0 5320.6

6/23/2010 5316.15 5333.3 5288.15 5323.15 0 5323.15

6/22/2010 5353.95 5354.35 5311.05 5316.55 0 5316.55

6/21/2010 5266.5 5366.75 5266.5 5353.3 0 5353.3

6/18/2010 5274.95 5302.3 5245.5 5262.6 0 5262.6

6/17/2010 5233.65 5285.55 5206.55 5274.85 0 5274.85

6/16/2010 5225.05 5255.65 5214.9 5233.35 0 5233.35

6/15/2010 5201.3 5231.45 5171.05 5222.35 0 5222.356/14/2010 5120.15 5201.25 5120.15 5197.7 0 5197.7

6/11/2010 5078.75 5139.05 5078.75 5119.35 0 5119.35

6/10/2010 4999.6 5085.2 4997.6 5078.6 0 5078.6

6/9/2010 4985.05 5050.6 4980.1 5000.3 0 5000.3

6/8/2010 5036.7 5071.35 4967.3 4987.1 0 4987.1

6/7/2010 5132.95 5132.95 5004.25 5034 0 5034

6/4/2010 5112.6 5147.9 5091.6 5135.5 0 5135.5

6/3/2010 5020.15 5125.7 5020.15 5110.5 0 5110.5

6/2/2010 4970.75 5031.2 4967.05 5019.85 0 5019.85

6/1/2010 5086.25 5086.95 4961.05 4970.2 0 4970.2

5/31/2010 5076.1 5097.6 5038.55 5086.3 0 5086.3

5/28/2010 5005.6 5077.25 5005.6 5066.55 0 5066.55

5/27/2010 4915.15 5016.6 4897.6 5003.1 0 5003.1

5/26/2010 4807.3 4925.45 4807.3 4917.4 0 4917.4

5/25/2010 4945.3 4946.6 4786.45 4806.75 0 4806.75

5/24/2010 4944.3 5029.55 4923.45 4943.95 0 4943.95

5/21/2010 4946.7 4946.7 4842.3 4931.15 0 4931.15

5/20/2010 4924.3 4980.25 4924.3 4947.6 0 4947.6

5/19/2010 5065.1 5065.1 4908.15 4919.65 0 4919.65

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 67/81

5/18/2010 5059.55 5105.2 5024.25 5066.2 0 5066.2

5/17/2010 5093.9 5094.55 4966.25 5059.9 0 5059.9

5/14/2010 5180.55 5192.75 5070.95 5093.5 0 5093.5

5/13/2010 5157.55 5212.7 5147.95 5178.9 0 5178.9

5/12/2010 5133.75 5172.85 5098.8 5156.65 0 5156.65

5/11/2010 5189.75 5206.7 5126.5 5136.15 0 5136.15

5/10/2010 5026.6 5203.3 5026.6 5193.6 0 5193.65/7/2010 5072.3 5085.65 4984.6 5018.05 0 5018.05

5/6/2010 5124.4 5124.9 5037.75 5090.85 0 5090.85

5/5/2010 5148.35 5148.35 5056.5 5124.9 0 5124.9

5/4/2010 5223.9 5250.15 5134.85 5148.5 0 5148.5

5/3/2010 5278.4 5278.7 5210.05 5222.75 0 5222.75

4/30/2010 5254.2 5294.8 5254.2 5278 0 5278

4/29/2010 5215.25 5264.75 5214.8 5254.15 0 5254.15

4/28/2010 5308.2 5308.25 5202.45 5215.45 0 5215.45

4/27/2010 5322.1 5330.55 5301.4 5308.35 0 5308.35

4/26/2010 5299.35 5342.35 5299.35 5322.45 0 5322.45

4/23/2010 5269.65 5311.05 5269.65 5304.1 0 5304.1

4/22/2010 5248.6 5331.8 5221.1 5269.35 0 5269.35

4/21/2010 5230.3 5266.3 5230.3 5244.9 0 5244.9

4/20/2010 5208.3 5257.25 5208.3 5230.1 0 5230.1

4/19/2010 5279.05 5279.05 5160.9 5203.65 0 5203.65

4/16/2010 5273.4 5283.05 5237.55 5262.6 0 5262.6

4/15/2010 5323.3 5373.15 5265.3 5273.6 0 5273.6

4/13/2010 5340.85 5356.5 5301.7 5322.95 0 5322.95

4/12/2010 5354.15 5382.15 5324.9 5339.7 0 5339.7

4/9/2010 5302.4 5377.45 5302.25 5361.75 0 5361.75

4/8/2010 5376.3 5383.65 5290.25 5304.45 0 5304.454/7/2010 5365.7 5399.65 5345.05 5374.65 0 5374.65

4/6/2010 5369.65 5388.65 5351.7 5366 0 5366

4/5/2010 5291.4 5377.55 5291.4 5368.4 0 5368.4

4/1/2010 5249.2 5298.6 5249.2 5290.5 0 5290.5

3/31/2010 5260.4 5293.9 5235.15 5249.1 0 5249.1

3/30/2010 5302.95 5325 5251.35 5262.45 0 5262.45

3/29/2010 5283.9 5329.55 5242.15 5302.85 0 5302.85

3/26/2010 5260.55 5293.75 5260.55 5282 0 5282

3/25/2010 5225.3 5267.3 5202.95 5260.4 0 5260.4

3/23/2010 5205.85 5243.6 5193.4 5225.3 0 5225.3

3/22/2010 5260.95 5260.95 5187.05 5205.2 0 5205.2

3/19/2010 5246.8 5269.95 5237.1 5262.8 0 5262.8

3/18/2010 5232.55 5255.65 5214.4 5245.9 0 5245.9

3/17/2010 5198.45 5260.5 5177.15 5231.9 0 5231.9

3/16/2010 5128.95 5209.25 5125.7 5198.1 0 5198.1

3/15/2010 5134.45 5151.05 5101.2 5128.9 0 5128.9

3/12/2010 5131.8 5158.1 5122.1 5137 0 5137

3/11/2010 5116.35 5152.6 5102.1 5133.4 0 5133.4

3/10/2010 5101.6 5137.4 5092.05 5116.25 0 5116.25

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 68/81

3/9/2010 5121.05 5131.8 5094.35 5101.5 0 5101.5

3/8/2010 5092.15 5147.1 5092.15 5124 0 5124

3/5/2010 5080.55 5118.65 5068.05 5088.7 0 5088.7

3/4/2010 5096.95 5096.95 5049 5080.25 0 5 080.25

3/3/2010 5015.8 5093.25 5015.1 5088.1 0 5088.1

3/2/2010 4935.6 5029.45 4935.35 5017 0 5017

2/26/2010 4858.5 4992 4858.45 4922.3 0 4922.32/25/2010 4859 4880.15 4835.6 4859.75 0 4859.75

2/24/2010 4869.55 4880.55 4834.65 4858.6 0 4858.6

2/23/2010 4856.6 4884.1 4833.15 4870.05 0 4870.05

2/22/2010 4849.35 4912.05 4845.9 4856.4 0 4856.4

2/19/2010 4887.3 4887.3 4805.55 4844.9 0 4844.9

2/18/2010 4915.1 4922.05 4873.7 4887.75 0 4887.75

2/17/2010 4858.65 4929.7 4857.6 4914 0 4914

2/16/2010 4801.8 4880 4791.35 4855.75 0 4855.75

2/15/2010 4827.9 4845.6 4783.9 4801.95 0 4801.95

2/11/2010 4757.25 4843.8 4757.25 4826.85 0 4826.85

1/19/2010 5274.2 5287.8 5218.65 5225.65 0 5225.65

1/18/2010 5253.65 5292.5 5228.95 5274.85 0 5274.85

1/15/2010 5259.9 5279.85 5242.45 5252.2 0 5252.2

1/14/2010 5234.5 5272.85 5232.5 5259.9 0 5259.9

1/13/2010 5212.6 5239.2 5169.55 5233.95 0 5233.95

1/12/2010 5251.1 5300.5 5200.95 5210.4 0 5210.4

1/11/2010 5263.8 5287.2 5227.8 5249.4 0 5249.4

1/8/2010 5264.25 5276.75 5234.7 5244.75 0 5244.75

1/7/2010 5281.8 5302.55 5244.75 5263.1 0 5263.1

1/6/2010 5278.15 5310.85 5260.05 5281.8 0 5281.8

1/5/2010 5277.15 5288.35 5242.4 5277.9 0 5277.91/4/2010 5200.9 5238.45 5167.1 5232.2 0 5232.2

12/31/2009 5171.2 5221.85 5168.75 5201.05 0 5201.05

12/30/2009 5188.75 5197.05 5160.1 5169.45 0 5169.45

12/29/2009 5180.75 5214.6 5175.85 5187.95 0 5187.95

12/24/2009 5144.8 5197.9 5129.05 5178.4 0 5178.4

12/23/2009 4990.05 5150.6 4 990.05 5144.6 0 5144.6

12/22/2009 4953.35 4997.3 4953.35 4985.85 0 4985.85

12/21/2009 4983.65 4997.85 4943.95 4952.6 0 4952.6

12/18/2009 5042 5043.4 4979.05 4987.7 0 4987.7

12/17/2009 5046.65 5064.2 5013.15 5041.75 0 5041.75

12/16/2009 5032.95 5067.25 5001.8 5042.05 0 5042.05

12/15/2009 5105.75 5129.45 5018.25 5033.05 0 5033.05

12/14/2009 5117.45 5156.7 5 090.15 5105.7 0 5105.7

12/11/2009 5136.05 5182.55 5088.4 5117.3 0 5117.3

12/10/2009 5112.4 5146.45 5084.65 5134.65 0 5134.65

12/9/2009 5147.65 5147.65 5090.6 5112 0 5112

12/8/2009 5068.55 5152.55 5058.9 5147.95 0 5147.95

12/7/2009 5108.85 5131.3 5051.55 5066.7 0 5066.7

12/4/2009 5131.7 5161.8 5081.85 5108.9 0 5108.9

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 69/81

12/3/2009 5124.55 5181 5106.6 5131.7 0 5131.7

12/2/2009 5122.75 5161.75 5111.75 5123.25 0 5123.25

12/1/2009 5039.7 5130.35 5038.85 5122 0 5122

11/30/2009 4942.25 5066.35 4942.25 5032.7 0 5032.7

11/27/2009 5005.05 5005.05 4806.7 4941.75 0 4941.75

11/26/2009 5116.45 5116.45 4986.05 5005.55 0 5005.55

11/25/2009 5091.55 5138 5078.35 5108.15 0 5108.1511/24/2009 5105 5112.85 5053.5 5090.55 0 5090.55

11/23/2009 5052.95 5113.1 5052.1 5103.55 0 5103.55

11/20/2009 4988.75 5063.3 4932.8 5052.45 0 5052.45

11/19/2009 5043.95 5053.45 4963.7 4989 0 4989

11/18/2009 5061.5 5079.3 5041.65 5054.7 0 5054.7

11/17/2009 5058.95 5074 5010.15 5062.25 0 5062.25

11/16/2009 4996.5 5073.2 4994 5058.05 0 5058.05

11/13/2009 4952.35 5017.9 4942.65 4998.95 0 4998.95

11/12/2009 5004.4 5014.4 4924.75 4952.65 0 4952.65

11/11/2009 4882.3 5016.7 4870.05 5003.95 0 5003.95

11/10/2009 4898.9 4947.7 4860.1 4881.7 0 4881.7

11/9/2009 4796.15 4905.25 4789.9 4898.4 0 4898.4

11/6/2009 4767.5 4836.2 4764.85 4796.15 0 4796.15

11/5/2009 4711.65 4776.35 4610.6 4765.55 0 4765.55

11/4/2009 4567.3 4717.8 4565 4710.8 0 4710.8

11/3/2009 4712.25 4729.85 4538.5 4563.9 0 4563.9

10/30/2009 4751.1 4853.65 4687.5 4711.7 0 4711.7

10/29/2009 4826.1 4826.1 4738.4 4750.55 0 4 750.55

10/28/2009 4846.55 4867 4784.1 4826.15 0 4826.15

10/27/2009 4970.55 4970.55 4829.5 4846.7 0 4846.7

10/26/2009 4997.15 5033.75 4961.35 4970.9 0 4970.910/23/2009 4986.55 5054.95 4983.25 4997.05 0 4997.05

10/22/2009 5063.35 5064.25 4968.45 4988.6 0 4988.6

10/21/2009 5114.85 5117.45 5051.65 5063.6 0 5063.6

10/20/2009 5145.6 5181.95 5102.65 5114.45 0 5114.45

10/16/2009 5108.65 5149.65 5093.2 5142.15 0 5142.15

10/15/2009 5118.55 5152.25 5077.1 5108.85 0 5108.85

10/14/2009 5054.35 5127.4 5 054.35 5118.2 0 5118.2

10/12/2009 4945.45 5068.05 4945.45 5054.25 0 5054.25

10/9/2009 4993 5032.6 4934.55 4945.2 0 4945.2

10/8/2009 5011.25 5043.05 4971.75 5002.25 0 5002.25

10/7/2009 5031.7 5077 4972.95 4985.75 0 4985.75

10/6/2009 5003.65 5034.7 4921.05 5027.4 0 5027.4

10/5/2009 5076.05 5076.05 4991.95 5003.2 0 5003.2

10/1/2009 5087.2 5110.5 5057.05 5083.4 0 5083.4

9/30/2009 5007.65 5087.6 5004.35 5083.95 0 5083.95

9/29/2009 4959.15 5020.25 4959.1 5006.85 0 5006.85

9/25/2009 4985.1 4994.35 4931.25 4958.95 0 4958.95

9/24/2009 4977.15 5016.7 4904.05 4986.55 0 4986.55

9/23/2009 5019.95 5030.75 4957.05 4969.95 0 4969.95

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 70/81

9/22/2009 4977.1 5036.3 4977.1 5020.2 0 5020.2

9/18/2009 4963.95 4980.85 4931.9 4976.05 0 4976.05

9/17/2009 4958.55 5003.05 4944.15 4965.55 0 4965.55

9/16/2009 4894.65 4966.3 4894.65 4958.4 0 4958.4

9/15/2009 4808.35 4899.45 4808.35 4892.1 0 4892.1

9/14/2009 4830.35 4832.25 4786.25 4808.6 0 4808.6

9/11/2009 4819.4 4856.15 4791.55 4829.55 0 4829.559/10/2009 4814.35 4889.05 4807.9 4819.4 0 4819.4

9/9/2009 4804.9 4825.05 4783.5 4814.25 0 4814.25

9/8/2009 4782.85 4842.2 4782.65 4805.25 0 4805.25

9/7/2009 4682.4 4790 4679.3 4782.9 0 4782.9

9/4/2009 4608.7 4697.2 4580.35 4680.4 0 4680.4

9/3/2009 4608.75 4647.35 4581.05 4593.55 0 4593.55

9/2/2009 4624 4650.45 4576.6 4608.35 0 4608.35

9/1/2009 4662.2 4735.9 4600.65 4625.35 0 4625.35

8/31/2009 4730.85 4730.85 4635 4662.1 0 4662.1

8/28/2009 4688.4 4743.75 4651.4 4732.35 0 4732.35

8/27/2009 4679 4707.9 4645.15 4688.2 0 4688.2

8/26/2009 4659.45 4697.8 4659.1 4680.85 0 4680.85

8/25/2009 4641.65 4672.9 4582.5 4659.35 0 4659.35

8/24/2009 4536.95 4656.3 4536.95 4642.8 0 4642.8

8/17/2009 4578.8 4578.8 4374.6 4387.9 0 4387.9

8/14/2009 4605.15 4619 4559.35 4580.05 0 4580.05

8/13/2009 4458.55 4614.15 4458.55 4605 0 4605

8/12/2009 4473.8 4473.8 4359.4 4457.5 0 4457.5

8/11/2009 4435 4510.8 4398.9 4471.35 0 4471.35

8/10/2009 4486.5 4562.5 4399.85 4437.65 0 4437.65

8/7/2009 4591.9 4591.9 4463.95 4481.4 0 4481.48/6/2009 4694.35 4718.15 4559.2 4585.5 0 4585.5

8/5/2009 4680.95 4717.2 4629.85 4694.15 0 4694.15

8/4/2009 4706.25 4731.45 4642.6 4680.5 0 4680.5

8/3/2009 4633.8 4723.75 4617.75 4711.4 0 4711.4

7/31/2009 4571.6 4669.75 4571.6 4636.45 0 4636.45

7/30/2009 4513.1 4582.35 4474.5 4571.45 0 4571.45

7/29/2009 4565.8 4573.85 4420.8 4513.5 0 4513.5

7/28/2009 4572.8 4599.9 4529.15 4564.1 0 4564.1

7/27/2009 4568.65 4596.75 4528.5 4572.3 0 4572.3

7/24/2009 4524.8 4578.75 4504.85 4568.55 0 4568.55

7/23/2009 4409.7 4532.4 4405.95 4523.75 0 4523.75

7/22/2009 4469.3 4557.95 4380.45 4398.9 0 4398.9

7/21/2009 4501.5 4524 4436.6 4469.1 0 4469.1

7/20/2009 4377.9 4510.3 4377.9 4502.25 0 4502.25

7/17/2009 4231.45 4390.4 4230.15 4374.95 0 4374.95

7/16/2009 4223.5 4305 4205.5 4231.4 0 4231.4

7/15/2009 4120.8 4249.55 4118.75 4233.5 0 4233.5

7/14/2009 3974.1 4128.9 3974.1 4111.4 0 4111.4

7/13/2009 4003.4 4003.4 3918.75 3974.05 0 3974.05

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 71/81

7/10/2009 4081.4 4129.95 3976.8 4003.9 0 4003.9

7/9/2009 4078.75 4114.9 4039.85 4080.95 0 4080.95

7/8/2009 4201.85 4201.85 4061.1 4078.9 0 4078.9

7/7/2009 4166 4231.8 4155.5 4202.15 0 4202.15

7/6/2009 4429.6 4479.8 4133.7 4165.7 0 4165.7

7/3/2009 4347.3 4434.45 4298.95 4424.25 0 4424.25

7/2/2009 4373.5 4383.65 4288.75 4348.85 0 4348.857/1/2009 4292.3 4362.3 4249.7 4340.9 0 4340.9

6/30/2009 4391.5 4426.75 4267.35 4291.1 0 4291.1

6/29/2009 4375.4 4439.95 4350.9 4390.95 0 4390.95

6/26/2009 4243.95 4383.75 4243.95 4375.5 0 4375.5

6/25/2009 4293.85 4337.95 4221.15 4241.85 0 4241.85

6/24/2009 4247.3 4307 4218.25 4292.95 0 4292.95

6/23/2009 4223.3 4267.45 4143.25 4247 0 4247

6/22/2009 4314.2 4352.25 4221.9 4235.25 0 4235.25

6/19/2009 4251.1 4326.2 4206.7 4313.6 0 4313.6

6/18/2009 4352.95 4375.3 4222.15 4251.4 0 4251.4

6/17/2009 4515.35 4517.8 4332.8 4356.15 0 4356.15

6/16/2009 4478.1 4537.95 4405.95 4517.8 0 4517.8

6/15/2009 4584.65 4601.05 4469.6 4484 0 4484

6/12/2009 4637.55 4693.2 4566.15 4583.4 0 4583.4

6/11/2009 4657.4 4679.55 4586.15 4637.7 0 4637.7

6/10/2009 4551.7 4688.95 4551.7 4655.25 0 4655.25

6/9/2009 4427.75 4562.45 4365.1 4550.95 0 4550.95

6/8/2009 4582.35 4611.4 4404.65 4429.9 0 4429.9

6/5/2009 4573.3 4636.85 4561.95 4586.9 0 4586.9

6/4/2009 4530.3 4582.2 4453.45 4572.65 0 4572.65

6/3/2009 4525.5 4574.9 4478.6 4530.7 0 4530.76/2/2009 4530.45 4586.4 4451.3 4525.25 0 4525.25

6/1/2009 4450.4 4545.4 4450.4 4529.9 0 4529.9

5/29/2009 4340.75 4488.05 4340.75 4448.95 0 4448.95

5/28/2009 4276.15 4354.85 4254.85 4337.1 0 4337.1

5/27/2009 4117.3 4286.45 4115.25 4276.05 0 4276.05

5/26/2009 4239.55 4256.05 4092.25 4116.7 0 4116.7

5/25/2009 4238.1 4270.05 4205.1 4237.55 0 4237.55

5/22/2009 4211.85 4249.5 4155.85 4238.5 0 4238.5

5/21/2009 4270.35 4319 4199.2 4210.9 0 4210.9

5/20/2009 4318.75 4362.85 4244.7 4270.3 0 4270.3

5/19/2009 4324.95 4509.4 4167.65 4318.45 0 4318.45

5/18/2009 3673.15 4384.3 3673.15 4323.15 0 4323.15

5/15/2009 3597.85 3686.25 3597.85 3671.65 0 3671.65

5/14/2009 3631.9 3631.9 3537.6 3593.45 0 3593.45

5/13/2009 3668.75 3709.6 3610.2 3635.25 0 3635.25

5/12/2009 3554.65 3691.65 3534.2 3681.1 0 3681.1

5/11/2009 3615.75 3660.2 3534.55 3554.6 0 3554.6

5/8/2009 3681.8 3711.25 3582.85 3620.7 0 3620.7

5/7/2009 3617.15 3692.05 3617.15 3683.9 0 3683.9

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 72/81

5/6/2009 3662 3717.05 3 608.65 3625.05 0 3 625.05

5/5/2009 3664.5 3682.2 3618.75 3661.9 0 3661.9

5/4/2009 3478.7 3664.5 3478.7 3654 0 3654

4/29/2009 3371.65 3486.4 3366.7 3473.95 0 3473.95

4/28/2009 3469.5 3471.95 3351.5 3362.35 0 3362.35

4/27/2009 3481.3 3517.25 3435.3 3470 0 3470

4/24/2009 3423.6 3491.35 3402.9 3480.75 0 3480.754/23/2009 3330.5 3439.9 3310.5 3423.7 0 3423.7

4/22/2009 3364.6 3401.1 3296.9 3330.3 0 3330.3

4/21/2009 3376.85 3414.7 3309.35 3365.3 0 3365.3

4/20/2009 3384.75 3441.1 3339.45 3377.1 0 3377.1

4/17/2009 3369.5 3489.85 3359.25 3384.4 0 3384.4

4/16/2009 3484.35 3511.25 3354.2 3369.5 0 3369.5

4/15/2009 3381.45 3497.55 3311.8 3484.15 0 3484.15

4/13/2009 3342.2 3417.8 3334.15 3382.6 0 3382.6

4/9/2009 3346 3401.15 3 307.05 3342.05 0 3 342.05

4/8/2009 3255.35 3357.05 3149.25 3342.95 0 3342.95

4/6/2009 3211.35 3303.9 3211.35 3256.6 0 3256.6

4/2/2009 3061.05 3228.75 3061.05 3211.05 0 3211.05

4/1/2009 3023.85 3069.3 2965.7 3060.35 0 3060.35

3/31/2009 2981.7 3054.3 2966.4 3020.95 0 3020.95

3/30/2009 3108.75 3110.2 2962.4 2978.15 0 2978.15

3/27/2009 3079.4 3123.35 3055.9 3108.65 0 3108.65

3/26/2009 2982.25 3103.35 2982.25 3082.25 0 3082.25

3/25/2009 2938.8 2996.5 2923.3 2984.35 0 2984.35

3/24/2009 2923.8 3017.4 2914.5 2938.7 0 2938.7

3/23/2009 2807.25 2949.75 2807.25 2939.9 0 2939.9

3/20/2009 2807.35 2816.1 2773.65 2807.05 0 2807.053/19/2009 2797.05 2822.25 2771.35 2807.15 0 2807.15

3/18/2009 2757.65 2836.05 2752.25 2794.7 0 2794.7

3/17/2009 2776.35 2805.6 2738.7 2757.45 0 2757.45

3/16/2009 2716.05 2781.95 2701.95 2777.25 0 2777.25

3/13/2009 2616.6 2726.15 2616.6 2719.25 0 2719.25

3/12/2009 2574.5 2646.1 2574.5 2617.45 0 2617.45

3/9/2009 2620.1 2621.25 2555.6 2573.15 0 2573.15

3/6/2009 2576.75 2628.1 2539.45 2620.15 0 2620.15

3/5/2009 2645.9 2663.9 2564.1 2576.7 0 2576.7

3/4/2009 2611.95 2655.7 2611.95 2645.2 0 2645.2

3/3/2009 2672.15 2688.5 2611.55 2622.4 0 2622.4

3/2/2009 2764.6 2764.6 2659.55 2674.6 0 2674.6

2/27/2009 2785.7 2787.2 2708.45 2763.65 0 2763.65

2/26/2009 2762.2 2797.8 2731.9 2785.65 0 2785.65

2/25/2009 2733.45 2789.35 2733.45 2762.5 0 2762.5

2/24/2009 2737.25 2746.2 2677.55 2733.9 0 2733.9

2/20/2009 2789.3 2789.3 2709.3 2736.45 0 2736.45

2/19/2009 2776.7 2802.15 2767.6 2789.35 0 2789.35

2/18/2009 2755.15 2806.5 2736.65 2776.15 0 2776.15

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 73/81

2/17/2009 2853.85 2854.65 2757.3 2770.5 0 2770.5

2/16/2009 2948.25 2953.2 2839.1 2848.5 0 2848.5

2/13/2009 2896.95 2969.75 2896.85 2948.35 0 2948.35

2/12/2009 2927.4 2939 2886.55 2893.05 0 2893.05

2/11/2009 2933 2937.5 2877.6 2925.7 0 2925.7

2/10/2009 2919.7 2957.4 2891.75 2934.5 0 2934.5

2/9/2009 2843.05 2926.75 2840.15 2919.9 0 2919.92/6/2009 2779.35 2852.5 2778.65 2843.1 0 2843.1

2/5/2009 2802.75 2816.8 2754.85 2780.05 0 2780.05

2/4/2009 2780.7 2842.2 2780.7 2803.05 0 2803.05

2/3/2009 2773.5 2831.7 2752.9 2783.9 0 2783.9

2/2/2009 2872.35 2873.45 2760.7 2766.65 0 2766.65

1/30/2009 2824.05 2881 2774.1 2874.8 0 2874.8

1/29/2009 2849.35 2873.85 2795.35 2823.95 0 2823.95

1/28/2009 2771.1 2855.4 2765.6 2849.5 0 2849.5

1/27/2009 2686.05 2777.3 2685.25 2771.35 0 2771.35

1/23/2009 2705.45 2765.55 2661.65 2678.55 0 2678.55

1/22/2009 2714.7 2744.85 2681.4 2713.8 0 2713.8

1/21/2009 2777.4 2787.3 2690.2 2706.15 0 2706.15

1/20/2009 2842.9 2842.9 2758 2796.6 0 2796.6

1/19/2009 2828.7 2868.2 2819.9 2846.2 0 2846.2

1/16/2009 2737 2835.65 2724.2 2828.45 0 2828.45

1/15/2009 2832.3 2832.3 2701.75 2736.7 0 2736.7

1/14/2009 2748.4 2853.25 2748.4 2835.3 0 2835.3

1/13/2009 2775 2802.6 2720.8 2744.95 0 2744.95

1/12/2009 2868.85 2869.2 2748.55 2773.1 0 2773.1

1/9/2009 2919.95 2929.85 2810.25 2873 0 2873

1/7/2009 3112.8 3147.2 2888.2 2920.4 0 2920.41/6/2009 3121.5 3141.8 3056.1 3112.8 0 3112.8

1/5/2009 3058.75 3131.95 3056.45 3121.45 0 3121.45

1/2/2009 3034.6 3079.85 3021.8 3046.75 0 3046.75

1/1/2009 2963.3 3039.25 2963.3 3033.45 0 3033.45

12/31/2008 2979.8 3002.65 2937.35 2959.15 0 2959.15

12/30/2008 2922.55 2999.15 2899.75 2979.5 0 2979.5

12/29/2008 2857.15 2931.8 2812.9 2922.2 0 2922.2

12/26/2008 2919.85 2960.95 2844.8 2857.25 0 2857.25

12/24/2008 2967.4 2968 2900.45 2916.85 0 2916.85

12/23/2008 3039.25 3040 2957.05 2968.65 0 2968.65

12/22/2008 3077.25 3110.45 3027.8 3039.3 0 3039.3

12/19/2008 3063 3106.8 3036.3 3077.5 0 3077.5

12/18/2008 2955.35 3072.55 2922.65 3060.75 0 3060.75

12/17/2008 3040.45 3076.2 2943.5 2954.35 0 2954.35

12/16/2008 2983.6 3052.55 2963.3 3041.75 0 3041.75

12/15/2008 2917.9 3012.1 2917.9 2981.2 0 2981.2

12/12/2008 2915.35 2936.8 2812.55 2921.35 0 2921.35

12/11/2008 2934.05 2945.3 2861.55 2920.15 0 2920.15

12/10/2008 2785.7 2940.15 2785.7 2928.25 0 2928.25

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 74/81

12/8/2008 2714.7 2861.55 2714.7 2784 0 2784

12/5/2008 2786.65 2821.15 2701.35 2714.4 0 2714.4

12/4/2008 2656.5 2793.8 2646.35 2788 0 2788

12/3/2008 2657.5 2693.65 2611.95 2656.45 0 2656.45

12/2/2008 2672.9 2672.9 2570.7 2657.8 0 2657.8

12/1/2008 2755.15 2832.85 2669.5 2682.9 0 2682.9

11/28/2008 2745.7 2779 2690.3 2755.1 0 2755.111/26/2008 2652.45 2762.6 2643.35 2752.25 0 2752.25

11/25/2008 2708.3 2790.7 2638.2 2654 0 2654

11/24/2008 2690.85 2740.35 2633.8 2708.25 0 2708.25

11/21/2008 2553.6 2718.6 2539.8 2693.45 0 2 693.45

11/20/2008 2634.2 2634.2 2502.9 2553.15 0 2 553.15

11/19/2008 2682.75 2772.4 2617.9 2635 0 2635

11/18/2008 2802.45 2802.45 2664.3 2683.15 0 2683.15

11/17/2008 2813.4 2835.7 2694.5 2799.55 0 2 799.55

11/14/2008 2848 2938.8 2778.8 2810.35 0 2810.35

11/12/2008 2937.9 2975.2 2794.95 2848.45 0 2848.45

11/11/2008 3147.2 3147.2 2919.45 2938.65 0 2938.65

11/10/2008 2973.3 3161.25 2973.3 3148.25 0 3148.25

11/7/2008 2893.25 3010 2860.1 2973 0 2973

11/6/2008 2998.45 3007.8 2860.25 2892.65 0 2892.65

11/5/2008 3155.75 3240.55 2971 2994.95 0 2994.95

11/4/2008 3050.25 3152.3 2985 3142.1 0 3142.1

11/3/2008 2885.4 3062.05 2885.4 3043.85 0 3043.85

10/31/2008 2696.3 2921.35 2696.3 2885.6 0 2885.6

10/29/2008 2685.3 2781.25 2631.9 2697.05 0 2697.05

10/28/2008 2526.2 2695.95 2526.2 2684.6 0 2684.6

10/27/2008 2583.75 2585.3 2 252.75 2524.2 0 2524.210/24/2008 2936.25 2936.25 2525.05 2584 0 2584

10/23/2008 3064.8 3085.1 2917.15 2943.15 0 2943.15

10/22/2008 3234.7 3235.75 3051.8 3065.15 0 3065.15

10/21/2008 3125.4 3254.85 3 117.35 3234.9 0 3234.9

10/20/2008 3108.2 3238.4 3058.95 3122.8 0 3122.8

10/17/2008 3269.05 3335.95 3046.6 3074.35 0 3074.35

10/16/2008 3333.85 3333.85 3099.9 3269.3 0 3269.3

10/15/2008 3517.9 3518.5 3324.55 3338.4 0 3338.4

10/14/2008 3494.1 3648.25 3491.5 3518.65 0 3518.65

10/13/2008 3272.9 3510.2 3272.9 3490.7 0 3490.7

10/10/2008 3502.05 3502.05 3198.95 3279.95 0 3279.95

10/8/2008 3604.4 3604.4 3329.45 3513.65 0 3513.65

10/7/2008 3606.95 3732.65 3537 3606.6 0 3606.6

10/6/2008 3817.3 3820.85 3581.6 3602.35 0 3602.35

10/3/2008 3953.55 3969.55 3804.85 3818.3 0 3818.3

10/1/2008 3921.85 4000.5 3861.25 3950.75 0 3950.75

9/30/2008 3848.7 3966.85 3715.05 3921.2 0 3921.2

9/29/2008 3990.2 3997.55 3777.3 3850.05 0 3850.05

9/26/2008 4108.75 4110.7 3970.35 3985.25 0 3985.25

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 75/81

9/25/2008 4162.15 4172.6 4077.5 4110.55 0 4110.55

9/24/2008 4125.75 4207.95 4115.85 4161.25 0 4161.25

9/23/2008 4223.9 4224.7 4117.9 4126.9 0 4126.9

9/22/2008 4248.95 4303.25 4202.4 4223.05 0 4223.05

9/19/2008 4040.8 4262.65 4040.8 4245.25 0 4245.25

9/18/2008 4005.25 4050.1 3799.55 4038.15 0 4038.15

9/17/2008 4074.8 4116.7 3974.6 4008.25 0 4008.259/16/2008 4072.55 4090.1 3919.35 4074.9 0 4074.9

9/15/2008 4231.95 4237.25 3955.4 4072.9 0 4072.9

9/12/2008 4291.6 4323.9 4200.15 4228.45 0 4228.45

9/11/2008 4397.25 4399.3 4272.75 4290.3 0 4290.3

9/10/2008 4467.5 4467.5 4382.35 4400.25 0 4400.25

9/9/2008 4485.15 4497.5 4418.95 4468.7 0 4468.7

9/8/2008 4358.3 4558 4358.3 4482.3 0 4482.3

9/5/2008 4444.7 4444.7 4328.9 4352.3 0 4352.3

9/4/2008 4512.95 4514.6 4419.45 4447.75 0 4447.75

9/2/2008 4358.85 4522.4 4343.1 4504 0 4504

9/1/2008 4356.1 4365 4281.35 4348.65 0 4348.65

8/29/2008 4230.6 4368.8 4230.6 4360 0 4360

8/28/2008 4290.75 4304.5 4201.85 4214 0 4214

8/27/2008 4336.85 4364.25 4282.65 4292.1 0 4292.1

8/26/2008 4335.2 4345.05 4283.3 4337.5 0 4337.5

8/25/2008 4317.95 4398.8 4317.95 4335.35 0 4335.35

8/22/2008 4283.85 4337 4248 4327.45 0 4327.45

8/21/2008 4416.2 4418.55 4271.3 4283.85 0 4283.85

8/20/2008 4365.45 4434.9 4365.45 4415.75 0 4415.75

8/19/2008 4393.1 4393.7 4316.55 4368.25 0 4368.25

8/18/2008 4430.7 4447.4 4379.85 4393.05 0 4393.058/14/2008 4524.2 4529.8 4421.25 4430.7 0 4430.7

8/13/2008 4548.05 4572.65 4497.25 4529.05 0 4529.05

8/12/2008 4620.95 4649.85 4525.75 4552.25 0 4552.25

8/11/2008 4529.35 4625.2 4529.35 4620.4 0 4620.4

8/8/2008 4518.35 4546.35 4464 4529.5 0 4529.5

8/7/2008 4515.25 4580.15 4493.7 4523.85 0 4523.85

8/6/2008 4506.25 4615.9 4503.9 4517.55 0 4517.55

8/5/2008 4395.8 4515.15 4376 4502.85 0 4502.85

8/4/2008 4426.1 4436.15 4362.9 4395.35 0 4395.35

8/1/2008 4331.6 4422.95 4235.7 4413.55 0 4413.55

7/31/2008 4314.35 4342 4285.55 4332.95 0 4332.95

7/30/2008 4191.2 4327 4191.2 4313.55 0 4313.55

7/29/2008 4332.2 4332.2 4159.15 4189.85 0 4189.85

7/28/2008 4282.25 4352.65 4282.25 4332.1 0 4332.1

7/25/2008 4440.85 4440.85 4297.15 4311.85 0 4311.85

7/24/2008 4476.2 4539.45 4385.85 4433.55 0 4433.55

7/23/2008 4246.7 4491.55 4246.7 4476.8 0 4476.8

7/22/2008 4158.45 4262.45 4137.95 4240.1 0 4240.1

7/21/2008 4092.2 4168.15 4072.75 4159.5 0 4159.5

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 76/81

7/18/2008 3962.95 4110.55 3926.3 4092.25 0 4092.25

7/17/2008 3823.15 3968.75 3823.15 3947.2 0 3947.2

7/16/2008 3861.55 3920.05 3790.2 3816.7 0 3816.7

7/15/2008 4039.3 4040.7 3835.5 3861.1 0 3861.1

7/14/2008 4047.45 4118.1 4004.25 4039.7 0 4039.7

7/11/2008 4166 4215.5 4014.45 4049 0 4049

7/10/2008 4155.65 4187.95 4110.4 4162.2 0 4162.27/9/2008 3990.9 4169.4 3990.9 4157.1 0 4157.1

7/8/2008 4028.7 4028.7 3896.05 3988.55 0 3988.55

7/7/2008 4002 4114.5 4002 4030 0 4030

7/4/2008 3926.65 4033.5 3896.4 4016 0 4016

7/3/2008 4094.6 4097.35 3874.85 3925.75 0 3925.75

7/2/2008 3895.3 4107.15 3848.25 4093.35 0 4093.35

7/1/2008 4039.75 4075.4 3878.2 3896.75 0 3896.75

6/30/2008 4136.25 4163 4021.7 4040.55 0 4040.55

6/27/2008 4315.3 4315.3 4119.2 4136.65 0 4136.65

6/26/2008 4252.6 4324.75 4230 4315.85 0 4315.85

6/25/2008 4189.6 4264.55 4093.2 4252.65 0 4252.65

6/24/2008 4271.05 4305.9 4156.1 4191.1 0 4191.1

6/23/2008 4351.15 4351.15 4225.5 4266.4 0 4266.4

6/20/2008 4504.2 4532 4333.6 4347.55 0 4347.55

6/19/2008 4582.55 4585.7 4488.95 4504.25 0 4504.25

6/18/2008 4652.8 4679.75 4569.9 4582.4 0 4582.4

6/17/2008 4572.5 4664.05 4561.75 4653 0 4653

6/16/2008 4536.3 4617.7 4536.3 4572.5 0 4572.5

6/13/2008 4539.5 4563.35 4491.35 4517.1 0 4517.1

6/12/2008 4524.4 4550 4392 4539.35 0 4539.35

6/11/2008 4469.65 4541.05 4468.05 4523.6 0 4523.66/10/2008 4522 4522.55 4369.8 4449.8 0 4449.8

6/9/2008 4626.45 4626.45 4411.6 4500.95 0 4500.95

6/6/2008 4680.55 4746.3 4614.25 4627.8 0 4627.8

6/5/2008 4586.95 4690.6 4536.25 4676.95 0 4676.95

6/4/2008 4718.7 4731.5 4564.5 4585.6 0 4585.6

6/3/2008 4739.3 4739.3 4634 4715.9 0 4715.9

6/2/2008 4869.25 4908.8 4713 4739.6 0 4739.6

5/30/2008 4844.05 4908.85 4833.45 4870.1 0 4870.1

5/29/2008 4926.3 4957.4 4801.9 4835.3 0 4835.3

5/28/2008 4862.7 4926.9 4835.65 4918.35 0 4918.35

5/27/2008 4877.15 4932 4846.2 4859.8 0 4859.8

5/26/2008 4953.6 4953.6 4858 4875.05 0 4875.05

5/23/2008 5026.55 5059.05 4940.7 4946.55 0 4946.55

5/22/2008 5117 5118.9 5010.7 5025.45 0 5025.45

5/21/2008 5105.7 5135.55 5048.7 5117.65 0 5117.65

5/20/2008 5157 5160.05 5072.4 5104.95 0 5104.95

5/16/2008 5115.65 5167.4 5106.4 5157.7 0 5157.7

5/15/2008 5010.9 5118.55 4999.6 5115.25 0 5115.25

5/14/2008 4958.45 5026.1 4932.05 5011.75 0 5011.75

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 77/81

5/13/2008 5008.6 5066 4943.75 4957.8 0 4957.8

5/12/2008 4981 5021.75 4913.8 5012.65 0 5012.65

5/9/2008 5070.85 5087.65 4969.4 4982.6 0 4982.6

5/8/2008 5135.8 5143.05 5062.45 5081.7 0 5081.7

5/7/2008 5156.7 5159.05 5101.25 5135.5 0 5135.5

5/6/2008 5192.35 5206.5 5110.9 5144.65 0 5144.65

5/5/2008 5227.25 5254.5 5182.6 5192.25 0 5192.255/2/2008 5265.3 5298.85 5197.6 5228.2 0 5228.2

4/30/2008 5198.35 5230.75 5155.85 5165.9 0 5165.9

4/29/2008 5092.4 5210.9 5082.15 5195.5 0 5195.5

4/28/2008 5112.5 5147.45 5079.15 5089.65 0 5089.65

4/25/2008 4999.15 5117.7 4999.15 5111.7 0 5111.7

4/24/2008 5022.9 5072.7 4991.35 4999.85 0 4999.85

4/23/2008 5044.35 5083.5 5003.55 5022.8 0 5022.8

4/22/2008 5037.05 5074.25 4994.05 5049.3 0 5049.3

4/21/2008 4955.9 5053.4 4955.9 5037 0 5037

4/17/2008 4890.6 4984.95 4889.65 4958.4 0 4958.4

4/16/2008 4881.65 4951.4 4874.05 4887.3 0 4887.3

4/15/2008 4779.95 4917.1 4708.3 4879.65 0 4879.65

4/11/2008 4734.35 4817.4 4727.25 4777.8 0 4777.8

4/10/2008 4747.55 4799.5 4720.9 4733 0 4733

4/9/2008 4707.05 4758.25 4667.5 4747.05 0 4747.05

4/8/2008 4760.65 4769.55 4677.8 4709.65 0 4709.65

4/7/2008 4631.35 4798.55 4628.8 4761.2 0 4761.2

4/4/2008 4766.7 4791.7 4632.7 4647 0 4647

4/3/2008 4753.9 4833.25 4738.2 4771.6 0 4771.6

4/2/2008 4741.4 4916.75 4741.4 4754.2 0 4754.2

4/1/2008 4735.65 4800.75 4628.75 4739.55 0 4739.553/31/2008 4942.15 4947 4703.85 4734.5 0 4734.5

3/28/2008 4830 4970.8 4796.35 4942 0 4942

3/27/2008 4828.8 4863.75 4769.6 4830.25 0 4830.25

3/26/2008 4878.7 4912.3 4808.65 4828.85 0 4828.85

3/25/2008 4616.8 4896.8 4616.8 4877.5 0 4877.5

3/19/2008 4534.75 4718.4 4533.9 4573.95 0 4573.95

3/18/2008 4519.9 4617.95 4468.55 4533 0 4533

3/14/2008 4623.8 4758.95 4607.55 4745.8 0 4745.8

3/13/2008 4868.7 4868.8 4580.15 4623.6 0 4623.6

3/12/2008 4869.75 5019.2 4854.75 4872 0 4872

3/11/2008 4796.3 4888.5 4732.85 4865.9 0 4865.9

3/10/2008 4767.8 4814.95 4620.5 4800.4 0 4800.4

3/7/2008 4918.3 4918.3 4672.25 4771.6 0 4771.6

3/5/2008 4866.85 4936.75 4847.25 4921.4 0 4921.4

3/4/2008 4958.55 4976.7 4812.95 4864.25 0 4864.25

3/3/2008 5222.8 5222.8 4936.05 4953 0 4953

2/29/2008 5285 5290.8 5098.35 5223.5 0 5223.5

2/28/2008 5266.35 5302.85 5227.15 5285.1 0 5285.1

2/27/2008 5271.4 5368.15 5249.75 5268.4 0 5268.4

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 78/81

2/26/2008 5200.8 5281.2 5200.8 5270.05 0 5270.05

2/25/2008 5112.25 5212.35 5055.15 5200.7 0 5200.7

2/22/2008 5183.4 5184 5092.8 5110.75 0 5110.75

2/21/2008 5156.9 5241.35 5120.05 5191.8 0 5191.8

2/20/2008 5267.15 5267.15 5116.3 5154.45 0 5154.45

2/19/2008 5278.4 5368.45 5262 5280.8 0 5280.8

2/18/2008 5304.45 5348.6 5224 5276.9 0 5276.92/15/2008 5202.85 5315.4 5104.75 5302.9 0 5302.9

2/14/2008 4944.65 5220.25 4944.65 5202 0 5202

2/13/2008 4836.55 4986.55 4836.55 4929.45 0 4929.45

2/12/2008 4877.85 4949.6 4820.45 4838.25 0 4838.25

2/11/2008 5120.55 5126.4 4803.6 4857 0 4857

2/8/2008 5132.1 5173.85 5034.25 5120.35 0 5120.35

2/7/2008 5322.55 5344.6 5113.85 5133.25 0 5133.25

2/6/2008 5470.4 5470.4 5257.05 5322.55 0 5322.55

2/5/2008 5463.75 5500.6 5412.95 5483.9 0 5483.9

2/4/2008 5315.55 5545.2 5315.55 5463.5 0 5463.5

2/1/2008 5140.6 5339.95 5090.75 5317.25 0 5317.25

1/31/2008 5172.25 5251.65 5071.15 5137.45 0 5137.45

1/30/2008 5283.75 5314.3 5142.25 5167.6 0 5167.6

1/29/2008 5279.55 5391.6 5225.25 5280.8 0 5280.8

1/28/2008 5380.95 5380.95 5071 5274.1 0 5274.1

1/25/2008 5035.05 5399.25 5035.05 5383.35 0 5383.35

1/24/2008 5208 5357.2 4995.8 5033.45 0 5033.45

1/23/2008 4903.05 5328.05 4891.6 5203.4 0 5203.4

1/22/2008 5203.35 5203.35 4448.5 4899.3 0 4899.3

1/21/2008 5705 5705 4977.1 5208.8 0 5208.8

1/18/2008 5907.75 5908.75 5677 5705.3 0 5705.31/17/2008 5937.95 6013.15 5880.3 5913.2 0 5913.2

1/16/2008 6065 6065 5825.75 5935.75 0 5935.75

1/15/2008 6226.35 6260.45 6053.3 6074.25 0 6074.25

1/14/2008 6208.8 6244.15 6172 6206.8 0 6206.8

1/11/2008 6166.65 6224.2 6112.55 6200.1 0 6200.1

1/10/2008 6278.1 6347 6142.9 6156.95 0 6156.95

1/9/2008 6287.55 6338.3 6231.25 6272 0 6272

1/8/2008 6282.45 6357.1 6221.6 6287.85 0 6287.85

1/7/2008 6271 6289.8 6193.35 6279.1 0 6279.1

1/4/2008 6179.1 6300.05 6179.1 6274.3 0 6274.3

1/3/2008 6184.25 6230.15 6126.4 6178.55 0 6178.55

1/2/2008 6144.7 6197 6060.85 6179.4 0 6179.4

1/1/2008 6136.75 6165.35 6109.85 6144.35 0 6144.35

12/31/2007 6095 6167.75 6095 6138.6 0 6138.6

12/28/2007 6079.55 6098.6 6021.9 6079.7 0 6079.7

12/27/2007 6069 6110.85 6060.2 6081.5 0 6081.5

12/26/2007 5988.45 6085.25 5988.45 6070.75 0 6070.75

12/24/2007 5771.3 6001.05 5771.3 5985.1 0 5985.1

12/20/2007 5751.75 5799.5 5 742.75 5766.5 0 5766.5

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 79/81

12/19/2007 5730.25 5840.8 5676.7 5751.15 0 5751.15

12/18/2007 5777.6 5874.6 5710.6 5742.3 0 5742.3

12/17/2007 6037.95 6039.95 5740.6 5777 0 5777

12/14/2007 6056.2 6078.55 6 015.05 6047.7 0 6047.7

12/13/2007 6159.25 6185.4 6040.4 6058.1 0 6058.1

12/12/2007 6067.05 6175.65 6005.45 6159.3 0 6159.3

12/11/2007 5960.4 6111.2 5960.4 6097.25 0 6 097.2512/10/2007 5974 6015.3 5923.35 5960.6 0 5960.6

12/7/2007 5963.6 6042.1 5894.8 5974.3 0 5974.3

12/6/2007 5941.05 6027.05 5919.8 5954.7 0 5954.7

12/5/2007 5861.9 5949.3 5859.95 5940 0 5940

12/4/2007 5870.2 5897.25 5840.3 5858.35 0 5858.35

12/3/2007 5765.45 5878.8 5754.6 5865 0 5865

11/30/2007 5633.9 5782.55 5632.65 5762.75 0 5762.75

11/29/2007 5617.8 5725 5612.1 5634.6 0 5634.6

11/28/2007 5699.55 5749.95 5595.5 5617.55 0 5617.55

11/27/2007 5729.25 5743.55 5655.6 5698.15 0 5698.15

11/26/2007 5611.3 5772.55 5 608.95 5731.7 0 5731.7

11/23/2007 5524.3 5638.6 5514.75 5608.6 0 5608.6

11/22/2007 5564.65 5608.65 5394.35 5519.35 0 5519.35

11/21/2007 5778.8 5790.05 5530.85 5561.05 0 5561.05

11/20/2007 5911.25 5923.7 5755.8 5780.9 0 5780.9

11/19/2007 5908.05 5981.8 5893.8 5907.65 0 5907.65

11/16/2007 5913.15 5948.05 5817.4 5906.85 0 5906.85

11/15/2007 5942.7 5966.95 5 895.65 5912.1 0 5912.1

11/14/2007 5703.95 5950.2 5 700.05 5937.9 0 5937.9

11/13/2007 5612.35 5758.85 5591.6 5695.4 0 5695.4

11/12/2007 5660.6 5660.6 5477.5 5617.1 0 5617.111/9/2007 5703.45 5794.2 5614.9 5663.25 0 5663.25

11/8/2007 5779.3 5780.8 5646.75 5698.75 0 5698.75

11/7/2007 5782.4 5861.35 5744.3 5782.35 0 5782.35

11/6/2007 5847.1 5957.2 5759.95 5786.5 0 5786.5

11/5/2007 5931.9 5948.55 5819.6 5847.3 0 5847.3

11/2/2007 5854.85 5944.75 5714.25 5932.4 0 5932.4

11/1/2007 5903.8 6011.95 5837.2 5866.45 0 5866.45

10/31/2007 5868.9 5952.25 5861.3 5900.65 0 5900.65

10/30/2007 5917.55 5976 5833.9 5868.75 0 5868.75

10/29/2007 5708.9 5922.5 5708.9 5905.9 0 5905.9

10/26/2007 5564.25 5716.9 5 513.35 5702.3 0 5702.3

10/25/2007 5499.05 5605.95 5469.3 5568.95 0 5568.95

10/24/2007 5477.6 5577.9 5419.4 5496.15 0 5 496.15

10/23/2007 5185.3 5488.5 5176.85 5473.7 0 5473.7

10/22/2007 5202.75 5247.4 5070.9 5184 0 5184

10/19/2007 5360.35 5390.85 5101.75 5215.3 0 5215.3

10/18/2007 5551.1 5736.8 5269.65 5351 0 5351

10/17/2007 5658.9 5658.9 5107.3 5559.3 0 5559.3

10/16/2007 5670.65 5708.35 5578.45 5668.05 0 5668.05

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 80/81

10/15/2007 5428.35 5682.65 5419.9 5670.4 0 5670.4

10/12/2007 5525.3 5549.3 5402.6 5428.25 0 5 428.25

10/11/2007 5438.9 5532.75 5424.25 5524.85 0 5524.85

10/10/2007 5328.15 5454.7 5328.15 5441.45 0 5441.45

10/9/2007 5062.65 5348.7 5000.95 5327.25 0 5327.25

10/8/2007 5186.25 5249.3 5024.75 5085.1 0 5085.1

10/5/2007 5208.15 5248.55 5164.5 5185.85 0 5185.8510/4/2007 5211.65 5233.1 5126.05 5208.65 0 5208.65

10/3/2007 5069 5261.35 5034.15 5210.8 0 5210.8

10/1/2007 5021.5 5089.3 5001.35 5068.95 0 5068.95

9/28/2007 4996.45 5055.8 4996.45 5021.35 0 5021.35

9/27/2007 4942.7 5016.4 4942.7 5000.55 0 5000.55

9/26/2007 4937.6 4980.85 4930.35 4940.5 0 4940.5

9/25/2007 4939.1 4953.9 4878.15 4938.85 0 4938.85

9/24/2007 4837.15 4941.15 4837.15 4932.2 0 4932.2

9/21/2007 4752.95 4855.7 4733.7 4837.55 0 4837.55

9/20/2007 4734.85 4760.85 4721.15 4747.55 0 4747.55

9/19/2007 4550.25 4739 4550.25 4732.35 0 4732.35

9/18/2007 4494.1 4551.8 4481.55 4546.2 0 4546.2

9/17/2007 4518.45 4549.05 4482.85 4494.65 0 4494.65

9/14/2007 4530 4582.6 4508.85 4518 0 4518

9/13/2007 4498.05 4540.6 4498.05 4528.95 0 4528.95

9/12/2007 4498.65 4531.5 4490.4 4496.85 0 4496.85

9/11/2007 4509.65 4538.6 4487.15 4497.05 0 4497.05

9/10/2007 4506.85 4515.25 4452.95 4507.85 0 4507.85

9/7/2007 4518.65 4547.75 4499.9 4509.5 0 4509.5

9/6/2007 4475.7 4522.5 4445.55 4518.6 0 4518.6

9/5/2007 4479.6 4507.75 4458.55 4475.85 0 4475.859/4/2007 4481.55 4501.3 4460.4 4479.25 0 4479.25

9/3/2007 4466.65 4490.55 4452.4 4474.75 0 4474.75

8/31/2007 4412.6 4471.3 4403 4464 0 4464

8/30/2007 4360.35 4422.3 4359.75 4412.3 0 4412.3

8/29/2007 4317.7 4368.6 4226.35 4359.3 0 4359.3

8/28/2007 4302.4 4329.15 4280.6 4320.7 0 4320.7

8/27/2007 4193.6 4310 4193.6 4302.6 0 4302.6

8/24/2007 4113.05 4201.45 4110.05 4190.15 0 4190.15

8/23/2007 4160.1 4249.85 4100.8 4114.95 0 4114.95

8/22/2007 4081.25 4165.7 4040.15 4153.15 0 4153.15

8/21/2007 4209.55 4238.1 4058.55 4074.9 0 4074.9

8/20/2007 4108.95 4262.6 4108.95 4209.05 0 4209.05

8/17/2007 4171.1 4171.1 4002.2 4108.05 0 4108.05

8/16/2007 4366 4366 4171.15 4178.6 0 4178.6

8/14/2007 4373.9 4394.3 4354.35 4370.2 0 4370.2

8/13/2007 4324.65 4383.8 4324.65 4373.65 0 4373.65

8/10/2007 0 4395.5 4239.2 4333.35 0 4333.35

8/9/2007 0 4530.05 4390.8 4403.2 0 4403.2

8/8/2007 0 4472.15 4356.75 4462.1 0 4462.1

7/28/2019 Beta and WACC calculation

http://slidepdf.com/reader/full/beta-and-wacc-calculation 81/81

8/7/2007 0 4406.4 4341.5 4356.35 0 4356.35

8/6/2007 0 4404.05 4267.15 4339.5 0 4339.5

8/3/2007 0 4428.1 4355.75 4401.55 0 4401.55

8/2/2007 0 4399.75 4327 4356.35 0 4356.35

8/1/2007 0 4532.9 4339.75 4345.85 0 4345.85