DVRG.L
Deepverge PLC
Price:  
0.15 
GBP
Volume:  
54,232,400.00
Ireland | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DVRG.L WACC - Weighted Average Cost of Capital

The WACC of Deepverge PLC (DVRG.L) is 9.0%.

The Cost of Equity of Deepverge PLC (DVRG.L) is 8.90%.
The Cost of Debt of Deepverge PLC (DVRG.L) is 9.55%.

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%
WACC

DVRG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.54 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%