Turbo-charge your stock research journey with our AI-powered Filings Search tool. Try now for FREE!
CYAN.L
Cyanconnode Holdings PLC
Price:  
9.2 
GBP
Volume:  
320,419
United Kingdom | Semiconductors & Semiconductor Equipment

CYAN.L WACC - Weighted Average Cost of Capital

The WACC of Cyanconnode Holdings PLC (CYAN.L) is 7.1%.

The Cost of Equity of Cyanconnode Holdings PLC (CYAN.L) is 7.15%.
The Cost of Debt of Cyanconnode Holdings PLC (CYAN.L) is 7.25%.

RangeSelected
Cost of equity6.4% - 7.9%7.15%
Tax rate18.6% - 25.3%21.95%
Cost of debt7.0% - 7.5%7.25%
WACC6.4% - 7.9%7.1%
WACC

CYAN.L WACC calculation

CategoryLowHigh
Long-term bond rate4.0%4.5%
Equity market risk premium6.0%7.0%
Adjusted beta0.40.42
Additional risk adjustments0.0%0.5%
Cost of equity6.4%7.9%
Tax rate18.6%25.3%
Debt/Equity ratio
0.010.01
Cost of debt7.0%7.5%
After-tax WACC6.4%7.9%
Selected WACC7.1%