CNS.L
Corero Network Security PLC
Price:  
20.70 
GBP
Volume:  
188,162.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNS.L WACC - Weighted Average Cost of Capital

The WACC of Corero Network Security PLC (CNS.L) is 7.7%.

The Cost of Equity of Corero Network Security PLC (CNS.L) is 7.65%.
The Cost of Debt of Corero Network Security PLC (CNS.L) is 5.60%.

Range Selected
Cost of equity 6.70% - 8.60% 7.65%
Tax rate 9.00% - 11.00% 10.00%
Cost of debt 4.60% - 6.60% 5.60%
WACC 6.7% - 8.6% 7.7%
WACC

CNS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.46 0.52
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 8.60%
Tax rate 9.00% 11.00%
Debt/Equity ratio 0 0
Cost of debt 4.60% 6.60%
After-tax WACC 6.7% 8.6%
Selected WACC 7.7%