NAPS.L
Napster Group PLC
Price:  
200.00 
GBP
Volume:  
19,649,700.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NAPS.L WACC - Weighted Average Cost of Capital

The WACC of Napster Group PLC (NAPS.L) is 8.8%.

The Cost of Equity of Napster Group PLC (NAPS.L) is 10.10%.
The Cost of Debt of Napster Group PLC (NAPS.L) is 5.00%.

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%
WACC

NAPS.L WACC calculation

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%