HAYD.L
Haydale Graphene Industries PLC
Price:  
0.12 
GBP
Volume:  
7,386,635.00
United Kingdom | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HAYD.L WACC - Weighted Average Cost of Capital

The WACC of Haydale Graphene Industries PLC (HAYD.L) is 7.1%.

The Cost of Equity of Haydale Graphene Industries PLC (HAYD.L) is 7.15%.
The Cost of Debt of Haydale Graphene Industries PLC (HAYD.L) is 7.65%.

Range Selected
Cost of equity 6.10% - 8.20% 7.15%
Tax rate 7.90% - 8.50% 8.20%
Cost of debt 7.00% - 8.30% 7.65%
WACC 6.3% - 7.9% 7.1%
WACC

HAYD.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.36 0.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.20%
Tax rate 7.90% 8.50%
Debt/Equity ratio 0.84 0.84
Cost of debt 7.00% 8.30%
After-tax WACC 6.3% 7.9%
Selected WACC 7.1%