ICON.L
Iconic Labs PLC
Price:  
5.25 
GBP
Volume:  
5,311,920.00
United Kingdom | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ICON.L WACC - Weighted Average Cost of Capital

The WACC of Iconic Labs PLC (ICON.L) is 4.7%.

The Cost of Equity of Iconic Labs PLC (ICON.L) is 7.05%.
The Cost of Debt of Iconic Labs PLC (ICON.L) is 5.00%.

Range Selected
Cost of equity 4.70% - 9.40% 7.05%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.2% - 5.3% 4.7%
WACC

ICON.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.12 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.70% 9.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 3.31 3.31
Cost of debt 5.00% 5.00%
After-tax WACC 4.2% 5.3%
Selected WACC 4.7%