DARK.L
Darktrace PLC
Price:  
576.80 
GBP
Volume:  
31,366,356.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DARK.L WACC - Weighted Average Cost of Capital

The WACC of Darktrace PLC (DARK.L) is 9.1%.

The Cost of Equity of Darktrace PLC (DARK.L) is 9.15%.
The Cost of Debt of Darktrace PLC (DARK.L) is 5.90%.

Range Selected
Cost of equity 8.00% - 10.30% 9.15%
Tax rate 7.10% - 22.00% 14.55%
Cost of debt 4.60% - 7.20% 5.90%
WACC 8.0% - 10.3% 9.1%
WACC

DARK.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.67 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.30%
Tax rate 7.10% 22.00%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.60% 7.20%
After-tax WACC 8.0% 10.3%
Selected WACC 9.1%