DUKE.L
Duke Royalty Ltd
Price:  
29.25 
GBP
Volume:  
525,802.00
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 9.5%.

The Cost of Equity of Duke Royalty Ltd (DUKE.L) is 11.90%.
The Cost of Debt of Duke Royalty Ltd (DUKE.L) is 5.00%.

Range Selected
Cost of equity 9.60% - 14.20% 11.90%
Tax rate 5.20% - 8.60% 6.90%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.0% - 11.0% 9.5%
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 0.93 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.60% 14.20%
Tax rate 5.20% 8.60%
Debt/Equity ratio 0.48 0.48
Cost of debt 5.00% 5.00%
After-tax WACC 8.0% 11.0%
Selected WACC 9.5%