Please can you advise why debt to equity is assumed to be 1?
Equity = 15m shares * 2.53 = 37,950 Debt = 40m bonds /100 * 94.88 = 37,952. Total = 75,902 resulting in roughly 50% debt & 50% equity, not equal parts both (which I assume is which 1 means).