MSYS.L
Microsaic Systems PLC
Price:  
0.83 
GBP
Volume:  
1,475,594.00
United Kingdom | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSYS.L WACC - Weighted Average Cost of Capital

The WACC of Microsaic Systems PLC (MSYS.L) is 7.2%.

The Cost of Equity of Microsaic Systems PLC (MSYS.L) is 7.30%.
The Cost of Debt of Microsaic Systems PLC (MSYS.L) is 5.00%.

Range Selected
Cost of equity 5.90% - 8.70% 7.30%
Tax rate 8.90% - 9.40% 9.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 8.6% 7.2%
WACC

MSYS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.32 0.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 8.70%
Tax rate 8.90% 9.40%
Debt/Equity ratio 0.04 0.04
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 8.6%
Selected WACC 7.2%