IBPO.L
iEnergizer Ltd
Price:  
59.80 
GBP
Volume:  
1,157,840.00
Guernsey | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IBPO.L WACC - Weighted Average Cost of Capital

The WACC of iEnergizer Ltd (IBPO.L) is 9.0%.

The Cost of Equity of iEnergizer Ltd (IBPO.L) is 13.15%.
The Cost of Debt of iEnergizer Ltd (IBPO.L) is 6.30%.

Range Selected
Cost of equity 11.50% - 14.80% 13.15%
Tax rate 12.80% - 17.50% 15.15%
Cost of debt 4.60% - 8.00% 6.30%
WACC 7.6% - 10.5% 9.0%
WACC

IBPO.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.26 1.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.50% 14.80%
Tax rate 12.80% 17.50%
Debt/Equity ratio 1.1 1.1
Cost of debt 4.60% 8.00%
After-tax WACC 7.6% 10.5%
Selected WACC 9.0%