GENI.L
Genincode PLC
Price:  
3.80 
GBP
Volume:  
25,934.00
United Kingdom | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GENI.L WACC - Weighted Average Cost of Capital

The WACC of Genincode PLC (GENI.L) is 8.5%.

The Cost of Equity of Genincode PLC (GENI.L) is 8.70%.
The Cost of Debt of Genincode PLC (GENI.L) is 5.00%.

Range Selected
Cost of equity 7.40% - 10.00% 8.70%
Tax rate 0.80% - 2.70% 1.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.3% - 9.8% 8.5%
WACC

GENI.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.56 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.00%
Tax rate 0.80% 2.70%
Debt/Equity ratio 0.04 0.04
Cost of debt 5.00% 5.00%
After-tax WACC 7.3% 9.8%
Selected WACC 8.5%