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