C4XD.L
C4X Discovery Holdings PLC
Price:  
12.00 
GBP
Volume:  
3,770,460.00
United Kingdom | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

C4XD.L WACC - Weighted Average Cost of Capital

The WACC of C4X Discovery Holdings PLC (C4XD.L) is 6.9%.

The Cost of Equity of C4X Discovery Holdings PLC (C4XD.L) is 6.95%.
The Cost of Debt of C4X Discovery Holdings PLC (C4XD.L) is 5.00%.

Range Selected
Cost of equity 5.70% - 8.20% 6.95%
Tax rate 19.40% - 20.90% 20.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.7% - 8.1% 6.9%
WACC

C4XD.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.29 0.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 8.20%
Tax rate 19.40% 20.90%
Debt/Equity ratio 0.02 0.02
Cost of debt 5.00% 5.00%
After-tax WACC 5.7% 8.1%
Selected WACC 6.9%