GVMH.L
Grand Vision Media Holdings PLC
Price:  
0.98 
GBP
Volume:  
36,942.00
United Kingdom | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GVMH.L WACC - Weighted Average Cost of Capital

The WACC of Grand Vision Media Holdings PLC (GVMH.L) is 6.5%.

The Cost of Equity of Grand Vision Media Holdings PLC (GVMH.L) is 14.20%.
The Cost of Debt of Grand Vision Media Holdings PLC (GVMH.L) is 5.00%.

Range Selected
Cost of equity 9.70% - 18.70% 14.20%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.4% - 7.6% 6.5%
WACC

GVMH.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.95 1.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.70% 18.70%
Tax rate 19.00% 19.00%
Debt/Equity ratio 3.09 3.09
Cost of debt 5.00% 5.00%
After-tax WACC 5.4% 7.6%
Selected WACC 6.5%