The WACC of IXICO PLC (IXI.L) is 7.3%.
Range | Selected | |
Cost of equity | 6.40% - 8.50% | 7.45% |
Tax rate | 15.40% - 17.70% | 16.55% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.3% - 8.4% | 7.3% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.4 | 0.5 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.40% | 8.50% |
Tax rate | 15.40% | 17.70% |
Debt/Equity ratio | 0.04 | 0.04 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.3% | 8.4% |
Selected WACC | 7.3% | |