DODS.L
Dods Group PLC
Price:  
67.50 
GBP
Volume:  
4,360,720.00
United Kingdom | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DODS.L WACC - Weighted Average Cost of Capital

The WACC of Dods Group PLC (DODS.L) is 8.1%.

The Cost of Equity of Dods Group PLC (DODS.L) is 9.20%.
The Cost of Debt of Dods Group PLC (DODS.L) is 7.00%.

Range Selected
Cost of equity 7.40% - 11.00% 9.20%
Tax rate 3.30% - 4.50% 3.90%
Cost of debt 7.00% - 7.00% 7.00%
WACC 7.1% - 9.1% 8.1%
WACC

DODS.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 0.83 1.12
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 11.00%
Tax rate 3.30% 4.50%
Debt/Equity ratio 0.76 0.76
Cost of debt 7.00% 7.00%
After-tax WACC 7.1% 9.1%
Selected WACC 8.1%