CLVT
CLARIVATE PLC
Price:  
5.29 
USD
Volume:  
3,783,486.00
United Kingdom | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLVT WACC - Weighted Average Cost of Capital

The WACC of CLARIVATE PLC (CLVT) is 8.7%.

The Cost of Equity of CLARIVATE PLC (CLVT) is 7.00%.
The Cost of Debt of CLARIVATE PLC (CLVT) is 10.45%.

Range Selected
Cost of equity 5.60% - 8.40% 7.00%
Tax rate 2.10% - 3.70% 2.90%
Cost of debt 5.30% - 15.60% 10.45%
WACC 5.4% - 12.0% 8.7%
WACC

CLVT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.38 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 8.40%
Tax rate 2.10% 3.70%
Debt/Equity ratio 1.16 1.16
Cost of debt 5.30% 15.60%
After-tax WACC 5.4% 12.0%
Selected WACC 8.7%