CLC.L
Calculus VCT PLC
Price:  
51.00 
GBP
Volume:  
14,000.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLC.L WACC - Weighted Average Cost of Capital

The WACC of Calculus VCT PLC (CLC.L) is 5.4%.

The Cost of Equity of Calculus VCT PLC (CLC.L) is 6.75%.
The Cost of Debt of Calculus VCT PLC (CLC.L) is 5.00%.

Range Selected
Cost of equity 5.60% - 7.90% 6.75%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.8% - 6.0% 5.4%
WACC

CLC.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 0.41
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 7.90%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.8% 6.0%
Selected WACC 5.4%