INTO.L
Intosol Holdings PLC
Price:  
1.62 
GBP
Volume:  
5,000.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INTO.L WACC - Weighted Average Cost of Capital

The WACC of Intosol Holdings PLC (INTO.L) is 7.4%.

The Cost of Equity of Intosol Holdings PLC (INTO.L) is 25.95%.
The Cost of Debt of Intosol Holdings PLC (INTO.L) is 5.00%.

Range Selected
Cost of equity 22.40% - 29.50% 25.95%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 7.9% 7.4%
WACC

INTO.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 3.65 4.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 22.40% 29.50%
Tax rate 19.00% 19.00%
Debt/Equity ratio 5.58 5.58
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 7.9%
Selected WACC 7.4%