ANIC.L
Agronomics Ltd
Price:  
4.50 
GBP
Volume:  
26,033,412.00
Isle of Man | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ANIC.L WACC - Weighted Average Cost of Capital

The WACC of Agronomics Ltd (ANIC.L) is 8.0%.

The Cost of Equity of Agronomics Ltd (ANIC.L) is 11.90%.
The Cost of Debt of Agronomics Ltd (ANIC.L) is 5.00%.

Range Selected
Cost of equity 10.30% - 13.50% 11.90%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.2% - 8.8% 8.0%
WACC

ANIC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.05 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.30% 13.50%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 7.2% 8.8%
Selected WACC 8.0%