GROW.L
Draper Esprit PLC
Price:  
321.50 
GBP
Volume:  
775,439.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GROW.L WACC - Weighted Average Cost of Capital

The WACC of Draper Esprit PLC (GROW.L) is 11.4%.

The Cost of Equity of Draper Esprit PLC (GROW.L) is 8.90%.
The Cost of Debt of Draper Esprit PLC (GROW.L) is 28.55%.

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%
WACC

GROW.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.62 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%