The WACC of Cloudcoco Group PLC (CLCO.L) is 8.0%.
Range | Selected | |
Cost of equity | 16.40% - 21.30% | 18.85% |
Tax rate | 9.00% - 10.70% | 9.85% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 6.4% - 9.5% | 8.0% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 2.07 | 2.34 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 16.40% | 21.30% |
Tax rate | 9.00% | 10.70% |
Debt/Equity ratio | 3.61 | 3.61 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 6.4% | 9.5% |
Selected WACC | 8.0% | |