The WACC of Deepverge PLC (DVRG.L) is 9.0%.
Range | Selected | |
Cost of equity | 7.20% - 10.60% | 8.90% |
Tax rate | 4.70% - 5.70% | 5.20% |
Cost of debt | 7.00% - 12.10% | 9.55% |
WACC | 6.8% - 11.2% | 9.0% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.54 | 0.8 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.20% | 10.60% |
Tax rate | 4.70% | 5.70% |
Debt/Equity ratio | 2 | 2 |
Cost of debt | 7.00% | 12.10% |
After-tax WACC | 6.8% | 11.2% |
Selected WACC | 9.0% | |