DUKE.L
Duke Royalty Ltd
Price:  
29.00 
GBP
Volume:  
443,215.00
Guernsey | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DUKE.L WACC - Weighted Average Cost of Capital

The WACC of Duke Royalty Ltd (DUKE.L) is 9.4%.

The Cost of Equity of Duke Royalty Ltd (DUKE.L) is 12.20%.
The Cost of Debt of Duke Royalty Ltd (DUKE.L) is 5.00%.

Range Selected
Cost of equity 9.80% - 14.60% 12.20%
Tax rate 5.20% - 8.60% 6.90%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.9% - 10.9% 9.4%
WACC

DUKE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.97 1.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 14.60%
Tax rate 5.20% 8.60%
Debt/Equity ratio 0.58 0.58
Cost of debt 5.00% 5.00%
After-tax WACC 7.9% 10.9%
Selected WACC 9.4%