CPI.L
Capita PLC
Price:  
16.88 
GBP
Volume:  
8,047,131.00
United Kingdom | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPI.L WACC - Weighted Average Cost of Capital

The WACC of Capita PLC (CPI.L) is 8.4%.

The Cost of Equity of Capita PLC (CPI.L) is 8.00%.
The Cost of Debt of Capita PLC (CPI.L) is 14.00%.

Range Selected
Cost of equity 6.70% - 9.30% 8.00%
Tax rate 22.90% - 42.00% 32.45%
Cost of debt 4.00% - 24.00% 14.00%
WACC 4.1% - 12.6% 8.4%
WACC

CPI.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 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.30%
Tax rate 22.90% 42.00%
Debt/Equity ratio 2.49 2.49
Cost of debt 4.00% 24.00%
After-tax WACC 4.1% 12.6%
Selected WACC 8.4%