LIV.L
Livermore Investments Group Ltd
Price:  
46.30 
GBP
Volume:  
391.00
Virgin Islands, British | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LIV.L WACC - Weighted Average Cost of Capital

The WACC of Livermore Investments Group Ltd (LIV.L) is 13.8%.

The Cost of Equity of Livermore Investments Group Ltd (LIV.L) is 12.50%.
The Cost of Debt of Livermore Investments Group Ltd (LIV.L) is 15.90%.

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%
WACC

LIV.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.16 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%