MIG5.L
Maven Income and Growth VCT 5 PLC
Price:  
32.00 
GBP
Volume:  
45,328.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MIG5.L WACC - Weighted Average Cost of Capital

The WACC of Maven Income and Growth VCT 5 PLC (MIG5.L) is 7.9%.

The Cost of Equity of Maven Income and Growth VCT 5 PLC (MIG5.L) is 11.70%.
The Cost of Debt of Maven Income and Growth VCT 5 PLC (MIG5.L) is 5.00%.

Range Selected
Cost of equity 9.50% - 13.90% 11.70%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 9.0% 7.9%
WACC

MIG5.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.93 1.27
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.50% 13.90%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 9.0%
Selected WACC 7.9%