CORD.L
Cordiant Digital Infrastructure Ltd
Price:  
91.40 
GBP
Volume:  
4,507,647.00
Guernsey | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CORD.L WACC - Weighted Average Cost of Capital

The WACC of Cordiant Digital Infrastructure Ltd (CORD.L) is 9.1%.

The Cost of Equity of Cordiant Digital Infrastructure Ltd (CORD.L) is 10.35%.
The Cost of Debt of Cordiant Digital Infrastructure Ltd (CORD.L) is 4.70%.

Range Selected
Cost of equity 9.20% - 11.50% 10.35%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.70% - 4.70% 4.70%
WACC 8.2% - 10.1% 9.1%
WACC

CORD.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.87 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 11.50%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.22 0.22
Cost of debt 4.70% 4.70%
After-tax WACC 8.2% 10.1%
Selected WACC 9.1%