NIOX.L
Niox Group PLC
Price:  
61.40 
GBP
Volume:  
198,762.00
United Kingdom | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NIOX.L WACC - Weighted Average Cost of Capital

The WACC of Niox Group PLC (NIOX.L) is 11.8%.

The Cost of Equity of Niox Group PLC (NIOX.L) is 11.80%.
The Cost of Debt of Niox Group PLC (NIOX.L) is 6.30%.

Range Selected
Cost of equity 9.80% - 13.80% 11.80%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.60% - 8.00% 6.30%
WACC 9.8% - 13.8% 11.8%
WACC

NIOX.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.97 1.26
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 13.80%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0 0
Cost of debt 4.60% 8.00%
After-tax WACC 9.8% 13.8%
Selected WACC 11.8%