The WACC of Kainos Group PLC (KNOS.L) is 10.4%.
Range | Selected | |
Cost of equity | 9.30% - 11.60% | 10.45% |
Tax rate | 21.90% - 22.70% | 22.30% |
Cost of debt | 4.60% - 7.60% | 6.10% |
WACC | 9.2% - 11.6% | 10.4% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.88 | 0.95 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.30% | 11.60% |
Tax rate | 21.90% | 22.70% |
Debt/Equity ratio | 0.01 | 0.01 |
Cost of debt | 4.60% | 7.60% |
After-tax WACC | 9.2% | 11.6% |
Selected WACC | 10.4% | |