INX.L
i-nexus Global PLC
Price:  
1.40 
GBP
Volume:  
504,728.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INX.L WACC - Weighted Average Cost of Capital

The WACC of i-nexus Global PLC (INX.L) is 5.7%.

The Cost of Equity of i-nexus Global PLC (INX.L) is 7.00%.
The Cost of Debt of i-nexus Global PLC (INX.L) is 6.85%.

Range Selected
Cost of equity 5.10% - 8.90% 7.00%
Tax rate 18.80% - 21.90% 20.35%
Cost of debt 6.70% - 7.00% 6.85%
WACC 5.3% - 6.1% 5.7%
WACC

INX.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.01 0.41
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.10% 8.90%
Tax rate 18.80% 21.90%
Debt/Equity ratio 4.19 4.19
Cost of debt 6.70% 7.00%
After-tax WACC 5.3% 6.1%
Selected WACC 5.7%