NCC.L
NCC Group PLC
Price:  
140.20 
GBP
Volume:  
3,369,050.00
United Kingdom | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NCC.L WACC - Weighted Average Cost of Capital

The WACC of NCC Group PLC (NCC.L) is 8.6%.

The Cost of Equity of NCC Group PLC (NCC.L) is 9.85%.
The Cost of Debt of NCC Group PLC (NCC.L) is 5.05%.

Range Selected
Cost of equity 8.60% - 11.10% 9.85%
Tax rate 23.10% - 27.00% 25.05%
Cost of debt 4.60% - 5.50% 5.05%
WACC 7.6% - 9.7% 8.6%
WACC

NCC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.76 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 11.10%
Tax rate 23.10% 27.00%
Debt/Equity ratio 0.24 0.24
Cost of debt 4.60% 5.50%
After-tax WACC 7.6% 9.7%
Selected WACC 8.6%