KMK.L
Kromek Group PLC
Price:  
4.85 
GBP
Volume:  
899,083.00
United Kingdom | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KMK.L WACC - Weighted Average Cost of Capital

The WACC of Kromek Group PLC (KMK.L) is 6.7%.

The Cost of Equity of Kromek Group PLC (KMK.L) is 7.50%.
The Cost of Debt of Kromek Group PLC (KMK.L) is 5.50%.

Range Selected
Cost of equity 6.60% - 8.40% 7.50%
Tax rate 16.00% - 17.70% 16.85%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.7% - 7.6% 6.7%
WACC

KMK.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.43 0.48
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 8.40%
Tax rate 16.00% 17.70%
Debt/Equity ratio 0.39 0.39
Cost of debt 4.00% 7.00%
After-tax WACC 5.7% 7.6%
Selected WACC 6.7%