AAF.L
Airtel Africa PLC
Price:  
106.00 
GBP
Volume:  
2,815,895.00
United Kingdom | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AAF.L WACC - Weighted Average Cost of Capital

The WACC of Airtel Africa PLC (AAF.L) is 8.3%.

The Cost of Equity of Airtel Africa PLC (AAF.L) is 11.25%.
The Cost of Debt of Airtel Africa PLC (AAF.L) is 8.05%.

Range Selected
Cost of equity 9.90% - 12.60% 11.25%
Tax rate 35.70% - 39.20% 37.45%
Cost of debt 7.10% - 9.00% 8.05%
WACC 7.4% - 9.2% 8.3%
WACC

AAF.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.99 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.90% 12.60%
Tax rate 35.70% 39.20%
Debt/Equity ratio 0.9 0.9
Cost of debt 7.10% 9.00%
After-tax WACC 7.4% 9.2%
Selected WACC 8.3%