MBT.L
Mobile Tornado Group PLC
Price:  
1.40 
GBP
Volume:  
564,830.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MBT.L WACC - Weighted Average Cost of Capital

The WACC of Mobile Tornado Group PLC (MBT.L) is 5.2%.

The Cost of Equity of Mobile Tornado Group PLC (MBT.L) is 6.65%.
The Cost of Debt of Mobile Tornado Group PLC (MBT.L) is 5.00%.

Range Selected
Cost of equity 4.70% - 8.60% 6.65%
Tax rate 13.70% - 18.90% 16.30%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.5% - 5.8% 5.2%
WACC

MBT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta -0.04 0.37
Additional risk adjustments 1.0% 1.5%
Cost of equity 4.70% 8.60%
Tax rate 13.70% 18.90%
Debt/Equity ratio 1.54 1.54
Cost of debt 5.00% 5.00%
After-tax WACC 4.5% 5.8%
Selected WACC 5.2%