IDP.L
Innovaderma PLC
Price:  
29.00 
GBP
Volume:  
15,000.00
United Kingdom | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDP.L WACC - Weighted Average Cost of Capital

The WACC of Innovaderma PLC (IDP.L) is 5.5%.

The Cost of Equity of Innovaderma PLC (IDP.L) is 7.40%.
The Cost of Debt of Innovaderma PLC (IDP.L) is 5.00%.

Range Selected
Cost of equity 6.30% - 8.50% 7.40%
Tax rate 24.90% - 30.30% 27.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 6.0% 5.5%
WACC

IDP.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 0.62 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.50%
Tax rate 24.90% 30.30%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 6.0%
Selected WACC 5.5%