The WACC of Napster Group PLC (NAPS.L) is 8.8%.
Range | Selected | |
Cost of equity | 8.90% - 11.30% | 10.10% |
Tax rate | 6.10% - 9.10% | 7.60% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.9% - 9.8% | 8.8% |
Category | Low | High |
Long-term bond rate | 2.9% | 3.4% |
Equity market risk premium | 5.3% | 6.3% |
Adjusted beta | 1.11 | 1.16 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.90% | 11.30% |
Tax rate | 6.10% | 9.10% |
Debt/Equity ratio | 0.29 | 0.29 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.9% | 9.8% |
Selected WACC | 8.8% | |