CPI.L
Capita PLC
Price:  
17.34 
GBP
Volume:  
3,293,443.00
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 8.6%.

The Cost of Equity of Capita PLC (CPI.L) is 8.95%.
The Cost of Debt of Capita PLC (CPI.L) is 14.00%.

Range Selected
Cost of equity 6.90% - 11.00% 8.95%
Tax rate 22.90% - 42.00% 32.45%
Cost of debt 4.00% - 24.00% 14.00%
WACC 4.2% - 13.1% 8.6%
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 0.48 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 11.00%
Tax rate 22.90% 42.00%
Debt/Equity ratio 2.43 2.43
Cost of debt 4.00% 24.00%
After-tax WACC 4.2% 13.1%
Selected WACC 8.6%