The WACC of Hellenic Dynamics PLC (HELD.L) is 6.7%.
Range | Selected | |
Cost of equity | 6.00% - 7.60% | 6.80% |
Tax rate | 2.20% - 12.50% | 7.35% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.0% - 7.5% | 6.7% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.33 | 0.38 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.00% | 7.60% |
Tax rate | 2.20% | 12.50% |
Debt/Equity ratio | 0.03 | 0.03 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.0% | 7.5% |
Selected WACC | 6.7% | |