ADT.L
Adept Technology Group PLC
Price:  
200.50 
GBP
Volume:  
4,173.00
United Kingdom | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADT.L WACC - Weighted Average Cost of Capital

The WACC of Adept Technology Group PLC (ADT.L) is 6.7%.

The Cost of Equity of Adept Technology Group PLC (ADT.L) is 8.70%.
The Cost of Debt of Adept Technology Group PLC (ADT.L) is 6.70%.

Range Selected
Cost of equity 7.30% - 10.10% 8.70%
Tax rate 29.00% - 39.60% 34.30%
Cost of debt 4.20% - 9.20% 6.70%
WACC 5.4% - 8.1% 6.7%
WACC

ADT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.55 0.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 10.10%
Tax rate 29.00% 39.60%
Debt/Equity ratio 0.81 0.81
Cost of debt 4.20% 9.20%
After-tax WACC 5.4% 8.1%
Selected WACC 6.7%