FDP.L
First Derivatives PLC
Price:  
1,950.00 
GBP
Volume:  
29,398.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FDP.L WACC - Weighted Average Cost of Capital

The WACC of First Derivatives PLC (FDP.L) is 8.1%.

The Cost of Equity of First Derivatives PLC (FDP.L) is 8.50%.
The Cost of Debt of First Derivatives PLC (FDP.L) is 6.00%.

Range Selected
Cost of equity 7.50% - 9.50% 8.50%
Tax rate 24.90% - 46.20% 35.55%
Cost of debt 5.00% - 7.00% 6.00%
WACC 7.2% - 9.0% 8.1%
WACC

FDP.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.59 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 9.50%
Tax rate 24.90% 46.20%
Debt/Equity ratio 0.08 0.08
Cost of debt 5.00% 7.00%
After-tax WACC 7.2% 9.0%
Selected WACC 8.1%