ERGO.L
Ergomed PLC
Price:  
1,346.00 
GBP
Volume:  
7,132,220.00
United Kingdom | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ERGO.L WACC - Weighted Average Cost of Capital

The WACC of Ergomed PLC (ERGO.L) is 8.5%.

The Cost of Equity of Ergomed PLC (ERGO.L) is 8.50%.
The Cost of Debt of Ergomed PLC (ERGO.L) is 6.60%.

Range Selected
Cost of equity 7.00% - 10.00% 8.50%
Tax rate 14.60% - 16.60% 15.60%
Cost of debt 4.60% - 8.60% 6.60%
WACC 7.0% - 10.0% 8.5%
WACC

ERGO.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.51 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 10.00%
Tax rate 14.60% 16.60%
Debt/Equity ratio 0 0
Cost of debt 4.60% 8.60%
After-tax WACC 7.0% 10.0%
Selected WACC 8.5%