CSSG.L
Croma Security Solutions Group PLC
Price:  
93.50 
GBP
Volume:  
84,584.00
United Kingdom | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSSG.L WACC - Weighted Average Cost of Capital

The WACC of Croma Security Solutions Group PLC (CSSG.L) is 9.3%.

The Cost of Equity of Croma Security Solutions Group PLC (CSSG.L) is 9.55%.
The Cost of Debt of Croma Security Solutions Group PLC (CSSG.L) is 4.60%.

Range Selected
Cost of equity 7.10% - 12.00% 9.55%
Tax rate 18.30% - 19.40% 18.85%
Cost of debt 4.60% - 4.60% 4.60%
WACC 6.9% - 11.6% 9.3%
WACC

CSSG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.52 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 12.00%
Tax rate 18.30% 19.40%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.60% 4.60%
After-tax WACC 6.9% 11.6%
Selected WACC 9.3%