MTEC.L
Made Tech Group PLC
Price:  
22.25 
GBP
Volume:  
423,504.00
United Kingdom | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTEC.L WACC - Weighted Average Cost of Capital

The WACC of Made Tech Group PLC (MTEC.L) is 8.1%.

The Cost of Equity of Made Tech Group PLC (MTEC.L) is 11.65%.
The Cost of Debt of Made Tech Group PLC (MTEC.L) is 4.90%.

Range Selected
Cost of equity 9.00% - 14.30% 11.65%
Tax rate 5.70% - 6.60% 6.15%
Cost of debt 4.60% - 5.20% 4.90%
WACC 6.7% - 9.6% 8.1%
WACC

MTEC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.83 1.34
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 14.30%
Tax rate 5.70% 6.60%
Debt/Equity ratio 1 1
Cost of debt 4.60% 5.20%
After-tax WACC 6.7% 9.6%
Selected WACC 8.1%