The WACC of Draper Esprit PLC (GROW.L) is 11.4%.
Range | Selected | |
Cost of equity | 7.70% - 10.10% | 8.90% |
Tax rate | 0.80% - 3.80% | 2.30% |
Cost of debt | 7.00% - 50.10% | 28.55% |
WACC | 7.6% - 15.2% | 11.4% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.62 | 0.73 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.70% | 10.10% |
Tax rate | 0.80% | 3.80% |
Debt/Equity ratio | 0.16 | 0.16 |
Cost of debt | 7.00% | 50.10% |
After-tax WACC | 7.6% | 15.2% |
Selected WACC | 11.4% | |