GRA.L
Grafenia PLC
Price:  
16.00 
GBP
Volume:  
100,000.00
United Kingdom | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRA.L WACC - Weighted Average Cost of Capital

The WACC of Grafenia PLC (GRA.L) is 6.5%.

The Cost of Equity of Grafenia PLC (GRA.L) is 7.30%.
The Cost of Debt of Grafenia PLC (GRA.L) is 5.60%.

Range Selected
Cost of equity 6.30% - 8.30% 7.30%
Tax rate 16.50% - 31.00% 23.75%
Cost of debt 4.20% - 7.00% 5.60%
WACC 5.6% - 7.4% 6.5%
WACC

GRA.L WACC calculation

Category Low High
Long-term bond rate 4.4% 4.9%
Equity market risk premium 6.4% 7.4%
Adjusted beta 0.29 0.39
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.30%
Tax rate 16.50% 31.00%
Debt/Equity ratio 0.34 0.34
Cost of debt 4.20% 7.00%
After-tax WACC 5.6% 7.4%
Selected WACC 6.5%