DKE.L
Dukemount Capital PLC
Price:  
0.03 
GBP
Volume:  
8,793,701.00
United Kingdom | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DKE.L WACC - Weighted Average Cost of Capital

The WACC of Dukemount Capital PLC (DKE.L) is 5.9%.

The Cost of Equity of Dukemount Capital PLC (DKE.L) is 10.60%.
The Cost of Debt of Dukemount Capital PLC (DKE.L) is 5.00%.

Range Selected
Cost of equity 8.20% - 13.00% 10.60%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 6.6% 5.9%
WACC

DKE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.7 1.14
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 13.00%
Tax rate 19.00% 19.00%
Debt/Equity ratio 2.48 2.48
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 6.6%
Selected WACC 5.9%