LOOP.L
LoopUp Group PLC
Price:  
0.70 
GBP
Volume:  
4,815,260.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LOOP.L WACC - Weighted Average Cost of Capital

The WACC of LoopUp Group PLC (LOOP.L) is 5.5%.

The Cost of Equity of LoopUp Group PLC (LOOP.L) is 14.55%.
The Cost of Debt of LoopUp Group PLC (LOOP.L) is 5.50%.

Range Selected
Cost of equity 9.80% - 19.30% 14.55%
Tax rate 18.00% - 23.00% 20.50%
Cost of debt 4.00% - 7.00% 5.50%
WACC 4.0% - 6.9% 5.5%
WACC

LOOP.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.98 2.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 19.30%
Tax rate 18.00% 23.00%
Debt/Equity ratio 8.09 8.09
Cost of debt 4.00% 7.00%
After-tax WACC 4.0% 6.9%
Selected WACC 5.5%