The WACC of HarbourVest Global Private Equity Ltd (HVPE.L) is 9.9%.
Range | Selected | |
Cost of equity | 9.40% - 11.80% | 10.60% |
Tax rate | 19.00% - 19.00% | 19.00% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 8.8% - 11.0% | 9.9% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.9 | 0.98 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.40% | 11.80% |
Tax rate | 19.00% | 19.00% |
Debt/Equity ratio | 0.12 | 0.12 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 8.8% | 11.0% |
Selected WACC | 9.9% | |