The WACC of JZ Capital Partners Ltd (JZCP.L) is 9.6%.
Range | Selected | |
Cost of equity | 11.80% - 16.50% | 14.15% |
Tax rate | 0.10% - 0.20% | 0.15% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 8.4% - 10.8% | 9.6% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 1.3 | 1.65 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 11.80% | 16.50% |
Tax rate | 0.10% | 0.20% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 8.4% | 10.8% |
Selected WACC | 9.6% | |