CPH2.L
Clean Power Hydrogen PLC
Price:  
7.85 
GBP
Volume:  
87,953.00
United Kingdom | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPH2.L WACC - Weighted Average Cost of Capital

The WACC of Clean Power Hydrogen PLC (CPH2.L) is 11.3%.

The Cost of Equity of Clean Power Hydrogen PLC (CPH2.L) is 11.50%.
The Cost of Debt of Clean Power Hydrogen PLC (CPH2.L) is 5.00%.

Range Selected
Cost of equity 10.00% - 13.00% 11.50%
Tax rate 2.60% - 4.50% 3.55%
Cost of debt 5.00% - 5.00% 5.00%
WACC 9.8% - 12.8% 11.3%
WACC

CPH2.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.01 1.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 13.00%
Tax rate 2.60% 4.50%
Debt/Equity ratio 0.03 0.03
Cost of debt 5.00% 5.00%
After-tax WACC 9.8% 12.8%
Selected WACC 11.3%