KBT.L
K3 Business Technology Group PLC
Price:  
86.50 
GBP
Volume:  
5,956.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KBT.L WACC - Weighted Average Cost of Capital

The WACC of K3 Business Technology Group PLC (KBT.L) is 7.6%.

The Cost of Equity of K3 Business Technology Group PLC (KBT.L) is 7.65%.
The Cost of Debt of K3 Business Technology Group PLC (KBT.L) is 9.55%.

Range Selected
Cost of equity 6.80% - 8.50% 7.65%
Tax rate 9.20% - 19.60% 14.40%
Cost of debt 4.60% - 14.50% 9.55%
WACC 6.7% - 8.6% 7.6%
WACC

KBT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.46 0.5
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 8.50%
Tax rate 9.20% 19.60%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.60% 14.50%
After-tax WACC 6.7% 8.6%
Selected WACC 7.6%