The WACC of Livermore Investments Group Ltd (LIV.L) is 13.8%.
Range | Selected | |
Cost of equity | 10.90% - 14.10% | 12.50% |
Tax rate | 1.30% - 6.20% | 3.75% |
Cost of debt | 4.60% - 27.20% | 15.90% |
WACC | 7.7% - 19.8% | 13.8% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 1.16 | 1.31 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 10.90% | 14.10% |
Tax rate | 1.30% | 6.20% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 4.60% | 27.20% |
After-tax WACC | 7.7% | 19.8% |
Selected WACC | 13.8% | |