KCT.L
Kin and Carta PLC
Price:  
129.60 
GBP
Volume:  
351.00
United Kingdom | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KCT.L WACC - Weighted Average Cost of Capital

The WACC of Kin and Carta PLC (KCT.L) is 6.9%.

The Cost of Equity of Kin and Carta PLC (KCT.L) is 7.20%.
The Cost of Debt of Kin and Carta PLC (KCT.L) is 5.55%.

Range Selected
Cost of equity 6.30% - 8.10% 7.20%
Tax rate 8.50% - 9.70% 9.10%
Cost of debt 4.00% - 7.10% 5.55%
WACC 5.9% - 7.9% 6.9%
WACC

KCT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.38 0.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.10%
Tax rate 8.50% 9.70%
Debt/Equity ratio 0.18 0.18
Cost of debt 4.00% 7.10%
After-tax WACC 5.9% 7.9%
Selected WACC 6.9%