CODE.L
Northcoders Group PLC
Price:  
155.00 
GBP
Volume:  
1,012.00
United Kingdom | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CODE.L WACC - Weighted Average Cost of Capital

The WACC of Northcoders Group PLC (CODE.L) is 7.9%.

The Cost of Equity of Northcoders Group PLC (CODE.L) is 7.70%.
The Cost of Debt of Northcoders Group PLC (CODE.L) is 11.85%.

Range Selected
Cost of equity 6.70% - 8.70% 7.70%
Tax rate 12.20% - 20.50% 16.35%
Cost of debt 7.00% - 16.70% 11.85%
WACC 6.7% - 9.1% 7.9%
WACC

CODE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.45 0.54
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 8.70%
Tax rate 12.20% 20.50%
Debt/Equity ratio 0.09 0.09
Cost of debt 7.00% 16.70%
After-tax WACC 6.7% 9.1%
Selected WACC 7.9%