DORE.L
Downing Renewables & Infrastructure Trust PLC
Price:  
77.00 
GBP
Volume:  
105,790.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DORE.L WACC - Weighted Average Cost of Capital

The WACC of Downing Renewables & Infrastructure Trust PLC (DORE.L) is 9.0%.

The Cost of Equity of Downing Renewables & Infrastructure Trust PLC (DORE.L) is 13.90%.
The Cost of Debt of Downing Renewables & Infrastructure Trust PLC (DORE.L) is 5.00%.

Range Selected
Cost of equity 12.70% - 15.10% 13.90%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.4% - 9.6% 9.0%
WACC

DORE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.45 1.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.70% 15.10%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.4% 9.6%
Selected WACC 9.0%