AA4.L
Amedeo Air Four Plus Ltd
Price:  
57.80 
GBP
Volume:  
172,175.00
Guernsey | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AA4.L WACC - Weighted Average Cost of Capital

The WACC of Amedeo Air Four Plus Ltd (AA4.L) is 7.5%.

The Cost of Equity of Amedeo Air Four Plus Ltd (AA4.L) is 13.75%.
The Cost of Debt of Amedeo Air Four Plus Ltd (AA4.L) is 6.60%.

Range Selected
Cost of equity 10.60% - 16.90% 13.75%
Tax rate 0.10% - 0.10% 0.10%
Cost of debt 4.00% - 9.20% 6.60%
WACC 4.9% - 10.2% 7.5%
WACC

AA4.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.11 1.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.60% 16.90%
Tax rate 0.10% 0.10%
Debt/Equity ratio 6.65 6.65
Cost of debt 4.00% 9.20%
After-tax WACC 4.9% 10.2%
Selected WACC 7.5%