HYG.L
Seneca Growth Capital VCT PLC
Price:  
11.50 
GBP
Volume:  
20,000.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HYG.L WACC - Weighted Average Cost of Capital

The WACC of Seneca Growth Capital VCT PLC (HYG.L) is 7.1%.

The Cost of Equity of Seneca Growth Capital VCT PLC (HYG.L) is 10.25%.
The Cost of Debt of Seneca Growth Capital VCT PLC (HYG.L) is 5.00%.

Range Selected
Cost of equity 8.30% - 12.20% 10.25%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.2% - 8.1% 7.1%
WACC

HYG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.71 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 12.20%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.2% 8.1%
Selected WACC 7.1%