ESYS.L
Essensys PLC
Price:  
32.00 
GBP
Volume:  
102,830.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESYS.L WACC - Weighted Average Cost of Capital

The WACC of Essensys PLC (ESYS.L) is 7.3%.

The Cost of Equity of Essensys PLC (ESYS.L) is 7.40%.
The Cost of Debt of Essensys PLC (ESYS.L) is 6.30%.

Range Selected
Cost of equity 6.10% - 8.70% 7.40%
Tax rate 2.60% - 2.80% 2.70%
Cost of debt 5.60% - 7.00% 6.30%
WACC 6.1% - 8.6% 7.3%
WACC

ESYS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.35 0.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.70%
Tax rate 2.60% 2.80%
Debt/Equity ratio 0.08 0.08
Cost of debt 5.60% 7.00%
After-tax WACC 6.1% 8.6%
Selected WACC 7.3%