DNA2.L
Doric Nimrod Air Two Ltd
Price:  
146.00 
GBP
Volume:  
113,267.00
Guernsey | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DNA2.L WACC - Weighted Average Cost of Capital

The WACC of Doric Nimrod Air Two Ltd (DNA2.L) is 10.8%.

The Cost of Equity of Doric Nimrod Air Two Ltd (DNA2.L) is 8.00%.
The Cost of Debt of Doric Nimrod Air Two Ltd (DNA2.L) is 22.10%.

Range Selected
Cost of equity 6.80% - 9.20% 8.00%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 15.80% - 28.40% 22.10%
WACC 8.5% - 13.2% 10.8%
WACC

DNA2.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.47 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 9.20%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.4 0.4
Cost of debt 15.80% 28.40%
After-tax WACC 8.5% 13.2%
Selected WACC 10.8%