Hesperis Group

Total Equity 3,035,876 Cost of Equity

Total Debt 800500.00 Cost Of Debt 5.00%
Cost Of Equity -
Cost Of Debt 5% Npv
Cost Of Capital 12% 12578.3365004165
Number Of Debts 1
Debt value 500000.00 Profitability Index
Interest rate of debt 5% 5.59%
Total interest (1 year) 25000.00
Internal Rate of Return

Iv
Cf1
Cf2
Cf3
Cf4
 Iv
225000 Cash Flow Year 1
50000
Cash Flow Year 2
78000
Cash Flow Year 3
68000
Cash Flow year 4
90000

-225000 Irr Calculation 10%

50000
78000
68000
90000