NTV.L
Northern 2 VCT PLC
Price:  
54.50 
GBP
Volume:  
1.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NTV.L WACC - Weighted Average Cost of Capital

The WACC of Northern 2 VCT PLC (NTV.L) is 9.5%.

The Cost of Equity of Northern 2 VCT PLC (NTV.L) is 14.90%.
The Cost of Debt of Northern 2 VCT PLC (NTV.L) is 5.00%.

Range Selected
Cost of equity 13.40% - 16.40% 14.90%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.7% - 10.2% 9.5%
WACC

NTV.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.57 1.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.40% 16.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.7% 10.2%
Selected WACC 9.5%