KIST.L
Kistos PLC
Price:  
105.00 
GBP
Volume:  
90,474.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KIST.L WACC - Weighted Average Cost of Capital

The WACC of Kistos PLC (KIST.L) is 9.5%.

The Cost of Equity of Kistos PLC (KIST.L) is 15.25%.
The Cost of Debt of Kistos PLC (KIST.L) is 8.75%.

Range Selected
Cost of equity 10.60% - 19.90% 15.25%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 7.00% - 10.50% 8.75%
WACC 7.2% - 11.9% 9.5%
WACC

KIST.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.1 2.13
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.60% 19.90%
Tax rate 19.00% 19.00%
Debt/Equity ratio 2.31 2.31
Cost of debt 7.00% 10.50%
After-tax WACC 7.2% 11.9%
Selected WACC 9.5%