NUC.L
Nucleus Financial Group PLC
Price:  
189.00 
GBP
Volume:  
7,440.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NUC.L WACC - Weighted Average Cost of Capital

The WACC of Nucleus Financial Group PLC (NUC.L) is 7.9%.

The Cost of Equity of Nucleus Financial Group PLC (NUC.L) is 8.00%.
The Cost of Debt of Nucleus Financial Group PLC (NUC.L) is 4.25%.

Range Selected
Cost of equity 6.70% - 9.30% 8.00%
Tax rate 18.20% - 20.30% 19.25%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.6% - 9.2% 7.9%
WACC

NUC.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 0.71 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.30%
Tax rate 18.20% 20.30%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.00% 4.50%
After-tax WACC 6.6% 9.2%
Selected WACC 7.9%