MDC.L
Mediclinic International PLC
Price:  
501.00 
GBP
Volume:  
923,343.00
United Kingdom | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MDC.L WACC - Weighted Average Cost of Capital

The WACC of Mediclinic International PLC (MDC.L) is 6.2%.

The Cost of Equity of Mediclinic International PLC (MDC.L) is 7.55%.
The Cost of Debt of Mediclinic International PLC (MDC.L) is 4.85%.

Range Selected
Cost of equity 6.50% - 8.60% 7.55%
Tax rate 7.30% - 13.00% 10.15%
Cost of debt 4.00% - 5.70% 4.85%
WACC 5.4% - 7.1% 6.2%
WACC

MDC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.43 0.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 8.60%
Tax rate 7.30% 13.00%
Debt/Equity ratio 0.7 0.7
Cost of debt 4.00% 5.70%
After-tax WACC 5.4% 7.1%
Selected WACC 6.2%