The WACC of Cyanconnode Holdings PLC (CYAN.L) is 7.1%.
Range | Selected | |
Cost of equity | 6.4% - 7.9% | 7.15% |
Tax rate | 18.6% - 25.3% | 21.95% |
Cost of debt | 7.0% - 7.5% | 7.25% |
WACC | 6.4% - 7.9% | 7.1% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.4 | 0.42 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.4% | 7.9% |
Tax rate | 18.6% | 25.3% |
Debt/Equity ratio | 0.01 | 0.01 |
Cost of debt | 7.0% | 7.5% |
After-tax WACC | 6.4% | 7.9% |
Selected WACC | 7.1% | |
Debt/Equity | Unlevered | |||
Peers | Company Name | ratio | Beta | beta |
CYAN.L | Cyanconnode Holdings PLC | 0.01 | 0.82 | 0.82 |
ALTRO.PA | TronicS Microsystems SA | 0.4 | 0.15 | 0.12 |
EEMS.MI | EEMS Italia SpA | 0.19 | -0.17 | -0.14 |
KMK.L | Kromek Group PLC | 0.43 | -0.57 | -0.43 |
MEMS.PA | Memscap SA | 0.14 | 1.76 | 1.58 |
NANO.L | Nanoco Group PLC | 0.23 | 0.15 | 0.13 |
P4O.DE | Plan Optik AG | 0.16 | 0.64 | 0.58 |
SIS.DE | First Sensor AG | 0.02 | 0.03 | 0.03 |
VALOE.HE | Valoe Oyj | 5.83 | 0.42 | 0.08 |
WIHN.SW | Wisekey International Holding AG | 0.28 | 0.17 | 0.14 |
Low | High | |
Unlevered beta | 0.1 | 0.13 |
Relevered beta | 0.1 | 0.13 |
Adjusted relevered beta | 0.4 | 0.42 |