Answer:
total market value is $812.05 million
WACC project discount rate is 8.77%
Explanation:
The firm's market value is the sum of the market values of equity,debt and preferred stock.
Equity=10.1*$49=$494.9 million
debt=235,000*$1000*116%=$272.6 million
preferred stock=450,000*$99=$44.55 million
Total market value $812.05 million
WACC=Ke*E/V+Kd*D/V*(1-t)+Kp*P/V
Ke is the cost of equity=4%+1.55(8.9%-4%)=11.60%
Kd= rate(30,$1000*8.9%/2,-$1000*116%,1000)=3.57% semiannually
kd=3.57%*2=7.14%
Kp=5%
WACC=(11.50%*494.9/812.05)+(7.14%*272.6/812.05*(1-0.38)+(5%*44.55/812.05)=8.77%