AMOI.L
Anemoi International Ltd
Price:  
0.40 
GBP
Volume:  
2,000,000.00
Virgin Islands, British | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AMOI.L WACC - Weighted Average Cost of Capital

The WACC of Anemoi International Ltd (AMOI.L) is 6.8%.

The Cost of Equity of Anemoi International Ltd (AMOI.L) is 6.55%.
The Cost of Debt of Anemoi International Ltd (AMOI.L) is 7.00%.

Range Selected
Cost of equity 5.90% - 7.20% 6.55%
Tax rate -% - 0.10% 0.05%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.4% - 7.1% 6.8%
WACC

AMOI.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.31 0.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 7.20%
Tax rate -% 0.10%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.00%
After-tax WACC 6.4% 7.1%
Selected WACC 6.8%