The WACC of Cordiant Digital Infrastructure Ltd (CORD.L) is 9.1%.
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% - 10.0% | 9.1% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.88 | 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 | 0.25 | 0.25 |
Cost of debt | 4.70% | 4.70% |
After-tax WACC | 8.2% | 10.0% |
Selected WACC | 9.1% | |