The WACC of Airea PLC (AIEA.L) is 7.5%.
Range | Selected | |
Cost of equity | 7.10% - 10.00% | 8.55% |
Tax rate | 20.00% - 21.90% | 20.95% |
Cost of debt | 4.00% - 5.10% | 4.55% |
WACC | 6.3% - 8.7% | 7.5% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.52 | 0.71 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.10% | 10.00% |
Tax rate | 20.00% | 21.90% |
Debt/Equity ratio | 0.27 | 0.27 |
Cost of debt | 4.00% | 5.10% |
After-tax WACC | 6.3% | 8.7% |
Selected WACC | 7.5% | |