DVNO.L
Develop North PLC
Price:  
78.00 
GBP
Volume:  
8,430.00
United Kingdom | Thrifts & Mortgage Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DVNO.L WACC - Weighted Average Cost of Capital

The WACC of Develop North PLC (DVNO.L) is 5.5%.

The Cost of Equity of Develop North PLC (DVNO.L) is 7.25%.
The Cost of Debt of Develop North PLC (DVNO.L) is 4.60%.

Range Selected
Cost of equity 6.00% - 8.50% 7.25%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.60% - 4.60% 4.60%
WACC 4.9% - 6.1% 5.5%
WACC

DVNO.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.34 0.5
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.50%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 4.60% 4.60%
After-tax WACC 4.9% 6.1%
Selected WACC 5.5%