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