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