MIND.L
Mind Gym PLC
Price:  
21.50 
GBP
Volume:  
41,942.00
United Kingdom | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MIND.L WACC - Weighted Average Cost of Capital

The WACC of Mind Gym PLC (MIND.L) is 6.9%.

The Cost of Equity of Mind Gym PLC (MIND.L) is 7.10%.
The Cost of Debt of Mind Gym PLC (MIND.L) is 5.50%.

Range Selected
Cost of equity 6.00% - 8.20% 7.10%
Tax rate 16.30% - 26.00% 21.15%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.8% - 7.9% 6.9%
WACC

MIND.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.34 0.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.20%
Tax rate 16.30% 26.00%
Debt/Equity ratio 0.1 0.1
Cost of debt 4.00% 7.00%
After-tax WACC 5.8% 7.9%
Selected WACC 6.9%