CHRT.L
Cohort PLC
Price:  
1,430.00 
GBP
Volume:  
315,254.00
United Kingdom | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHRT.L WACC - Weighted Average Cost of Capital

The WACC of Cohort PLC (CHRT.L) is 9.5%.

The Cost of Equity of Cohort PLC (CHRT.L) is 9.80%.
The Cost of Debt of Cohort PLC (CHRT.L) is 4.30%.

Range Selected
Cost of equity 8.50% - 11.10% 9.80%
Tax rate 17.60% - 20.30% 18.95%
Cost of debt 4.00% - 4.60% 4.30%
WACC 8.3% - 10.7% 9.5%
WACC

CHRT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.76 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 11.10%
Tax rate 17.60% 20.30%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.00% 4.60%
After-tax WACC 8.3% 10.7%
Selected WACC 9.5%

CHRT.L's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for CHRT.L:

cost_of_equity (9.80%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.76) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.