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