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