DIVI.L
Diverse Income Trust PLC
Price:  
92.80 
GBP
Volume:  
355,319.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DIVI.L WACC - Weighted Average Cost of Capital

The WACC of Diverse Income Trust PLC (DIVI.L) is 10.4%.

The Cost of Equity of Diverse Income Trust PLC (DIVI.L) is 15.80%.
The Cost of Debt of Diverse Income Trust PLC (DIVI.L) is 5.00%.

Range Selected
Cost of equity 14.00% - 17.60% 15.80%
Tax rate 0.50% - 0.80% 0.65%
Cost of debt 5.00% - 5.00% 5.00%
WACC 9.5% - 11.3% 10.4%
WACC

DIVI.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.67 1.8
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.00% 17.60%
Tax rate 0.50% 0.80%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 9.5% 11.3%
Selected WACC 10.4%