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