The WACC of 3i Group PLC (III.L) is 11.2%.
Range | Selected | |
Cost of equity | 10.10% - 12.60% | 11.35% |
Tax rate | -% - 0.10% | 0.05% |
Cost of debt | 4.60% - 5.90% | 5.25% |
WACC | 9.9% - 12.4% | 11.2% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 1.03 | 1.09 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 10.10% | 12.60% |
Tax rate | -% | 0.10% |
Debt/Equity ratio | 0.04 | 0.04 |
Cost of debt | 4.60% | 5.90% |
After-tax WACC | 9.9% | 12.4% |
Selected WACC | 11.2% | |