NCC.L
NCC Group PLC
Price:  
147.2 
GBP
Volume:  
1,084,981
United Kingdom | IT Services

NCC.L WACC - Weighted Average Cost of Capital

The WACC of NCC Group PLC (NCC.L) is 8.4%.

The Cost of Equity of NCC Group PLC (NCC.L) is 9.5%.
The Cost of Debt of NCC Group PLC (NCC.L) is 5.05%.

RangeSelected
Cost of equity8.4% - 10.6%9.5%
Tax rate23.1% - 27.0%25.05%
Cost of debt4.6% - 5.5%5.05%
WACC7.5% - 9.4%8.4%
WACC

NCC.L WACC calculation

CategoryLowHigh
Long-term bond rate4.0%4.5%
Equity market risk premium6.0%7.0%
Adjusted beta0.730.81
Additional risk adjustments0.0%0.5%
Cost of equity8.4%10.6%
Tax rate23.1%27.0%
Debt/Equity ratio
0.230.23
Cost of debt4.6%5.5%
After-tax WACC7.5%9.4%
Selected WACC8.4%

NCC.L's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for NCC.L:

cost_of_equity (9.50%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.73) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.