IX.L
I (X) Net Zero PLC
Price:  
8.00 
GBP
Volume:  
173,742.00
Jersey | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IX.L WACC - Weighted Average Cost of Capital

The WACC of I (X) Net Zero PLC (IX.L) is 10.2%.

The Cost of Equity of I (X) Net Zero PLC (IX.L) is 13.50%.
The Cost of Debt of I (X) Net Zero PLC (IX.L) is 5.00%.

Range Selected
Cost of equity 12.00% - 15.00% 13.50%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 9.2% - 11.2% 10.2%
WACC

IX.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.34 1.44
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.00% 15.00%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.54 0.54
Cost of debt 5.00% 5.00%
After-tax WACC 9.2% 11.2%
Selected WACC 10.2%