ValuePro 2002 Weighted Average Cost of Capital Screen GOL
Cost of Common Equity 10-Year Treasury Bond Yield 4.74 Company Specific Beta 3.00 Equity Risk Premium 3.00 Cost of Common Equity 13.74
Valuation Date
11/16/2006
Market Capitalization and After-Tax Weighted Average Cost of Capital Current After Tax Market % Weighted AfterYield Yield Value Capitalization Tax Yield Long-Term Debt 7.74 5.42 $0 0.0% 0.00 Preferred Stock 0.00 0.00 $0 0.0% 0.00 Common Stock 13.74 13.74 $7,005 100.0% 13.74
$7,005
100.0%
13.74