KNOS.L
Kainos Group PLC
Price:  
803.00 
GBP
Volume:  
243,522.00
United Kingdom | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KNOS.L WACC - Weighted Average Cost of Capital

The WACC of Kainos Group PLC (KNOS.L) is 10.4%.

The Cost of Equity of Kainos Group PLC (KNOS.L) is 10.45%.
The Cost of Debt of Kainos Group PLC (KNOS.L) is 6.10%.

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%
WACC

KNOS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.88 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%