CAM.L
Camellia PLC
Price:  
4,985.00 
GBP
Volume:  
286.00
United Kingdom | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAM.L WACC - Weighted Average Cost of Capital

The WACC of Camellia PLC (CAM.L) is 7.9%.

The Cost of Equity of Camellia PLC (CAM.L) is 6.55%.
The Cost of Debt of Camellia PLC (CAM.L) is 16.80%.

Range Selected
Cost of equity 5.70% - 7.40% 6.55%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 9.60% - 24.00% 16.80%
WACC 6.1% - 9.7% 7.9%
WACC

CAM.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.28 0.34
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 7.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.24 0.24
Cost of debt 9.60% 24.00%
After-tax WACC 6.1% 9.7%
Selected WACC 7.9%