CAPD.L
Capital Ltd
Price:  
85.00 
GBP
Volume:  
400,518.00
Mauritius | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAPD.L WACC - Weighted Average Cost of Capital

The WACC of Capital Ltd (CAPD.L) is 8.9%.

The Cost of Equity of Capital Ltd (CAPD.L) is 10.85%.
The Cost of Debt of Capital Ltd (CAPD.L) is 8.15%.

Range Selected
Cost of equity 9.40% - 12.30% 10.85%
Tax rate 25.70% - 27.90% 26.80%
Cost of debt 5.50% - 10.80% 8.15%
WACC 7.3% - 10.5% 8.9%
WACC

CAPD.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.9 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.40% 12.30%
Tax rate 25.70% 27.90%
Debt/Equity ratio 0.64 0.64
Cost of debt 5.50% 10.80%
After-tax WACC 7.3% 10.5%
Selected WACC 8.9%