JPEL.L
JPEL Private Equity Ltd
Price:  
0.79 
USD
Volume:  
2,998.00
Guernsey | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JPEL.L WACC - Weighted Average Cost of Capital

The WACC of JPEL Private Equity Ltd (JPEL.L) is 9.1%.

The Cost of Equity of JPEL Private Equity Ltd (JPEL.L) is 13.35%.
The Cost of Debt of JPEL Private Equity Ltd (JPEL.L) is 5.00%.

Range Selected
Cost of equity 11.80% - 14.90% 13.35%
Tax rate 2.40% - 6.40% 4.40%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.3% - 9.8% 9.1%
WACC

JPEL.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 5.5% 6.5%
Adjusted beta 1.43 1.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.80% 14.90%
Tax rate 2.40% 6.40%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.3% 9.8%
Selected WACC 9.1%