AIEA.L
Airea PLC
Price:  
21.00 
GBP
Volume:  
25,000.00
United Kingdom | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AIEA.L WACC - Weighted Average Cost of Capital

The WACC of Airea PLC (AIEA.L) is 7.5%.

The Cost of Equity of Airea PLC (AIEA.L) is 8.55%.
The Cost of Debt of Airea PLC (AIEA.L) is 4.55%.

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%
WACC

AIEA.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.52 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%