10-year treasury yield

Interest coverage ratio

>13.0
9.5-12.0
8.0-9.5
5.0-7.0
4.0-5.0
2.5-4.0

FY 2006 EBIT
Bond Rating
Quoted bond yield
Interest coverage
Implied Interest exp.
Implied debt level
D/E
Relev Equity Beta

Beta Equity
Total Debt
Total Equity
D/E
Unlevered Beta
Average
Relevered Equity
Debt Beta

5.02%
Associated Debt rating
AAA
AAA
BBB+
BB
B+

73,860
AAA
5.67%
15
4924

73,860
AA5.82%
10.75
6871

86,843.03
9%
0.862237984

118,053.22
12%
0.878197595

Home&Hearth Design AutoTech Appliances

1.03
1.24
372,293.00
4,973,413.00
776,427.00
13,978,375.00
48%
36%
0.8
1.0
0.8
0.80
0.1

Re
Rd
Value
D/V
E/V

9.3311899189227400%
5.67%
1,046,439.03
8%
92%

0.09410988
5.82%
1,077,649.22
11%
89%

Wacc

8.84%

8.76%

Deafult(yield)spread
0.650%
0.800%
0.850%
0.183%
0.298%
0.410%

73,860
A
5.87%
8.75
8441

73,860
BBB+
5.20%
6
12310

143,801.41
15%
0.891364161
XQL Corp.

73,860
BB
5.32%
4.5
16413

236,594.27
25%
0.938814622
Bunkerhill, Inc.

73,860
B+
5.43%
3.25
22726

308,637.33
32%
0.975654486

418,529.54
44%
1.031848849

0.96
972,227.00
5,290,145.00
18%
0.9

0.92
391,736.00
3,962,780.00
10%
0.9

EasyLiving Systems
0.67
177,302.00
418,749.00
42%
0.5

0.094768208
5.87%
1,103,397.41
13%
87%

0.097140731
5.20%
1,196,190.27
20%
80%

0.098982724
5.32%
1,268,233.33
24%
76%

0.101792442
5.43%
1,378,125.54
30%
70%

8.70%

8.41%

8.27%

8.08%

$ Debt
50,000

Tax
MRP
Rf
Debt
Equity
EV

40%
5%
5.02%
959,596.00