III.L
3i Group PLC
Price:  
3,631.00 
GBP
Volume:  
1,670,311.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

III.L WACC - Weighted Average Cost of Capital

The WACC of 3i Group PLC (III.L) is 11.0%.

The Cost of Equity of 3i Group PLC (III.L) is 11.25%.
The Cost of Debt of 3i Group PLC (III.L) is 5.25%.

Range Selected
Cost of equity 10.00% - 12.50% 11.25%
Tax rate -% - 0.10% 0.05%
Cost of debt 4.60% - 5.90% 5.25%
WACC 9.8% - 12.3% 11.0%
WACC

III.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.01 1.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 12.50%
Tax rate -% 0.10%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.60% 5.90%
After-tax WACC 9.8% 12.3%
Selected WACC 11.0%