3IN.L
3I Infrastructure PLC
Price:  
320.00 
GBP
Volume:  
1,259,417.00
Jersey | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

3IN.L WACC - Weighted Average Cost of Capital

The WACC of 3I Infrastructure PLC (3IN.L) is 9.1%.

The Cost of Equity of 3I Infrastructure PLC (3IN.L) is 10.00%.
The Cost of Debt of 3I Infrastructure PLC (3IN.L) is 5.20%.

Range Selected
Cost of equity 8.60% - 11.40% 10.00%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.20% - 5.20% 5.20%
WACC 7.9% - 10.3% 9.1%
WACC

3IN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.76 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 11.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.18 0.18
Cost of debt 5.20% 5.20%
After-tax WACC 7.9% 10.3%
Selected WACC 9.1%