NUM.L
Numis Corporation PLC
Price:  
343.00 
GBP
Volume:  
3,441.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NUM.L WACC - Weighted Average Cost of Capital

The WACC of Numis Corporation PLC (NUM.L) is 7.0%.

The Cost of Equity of Numis Corporation PLC (NUM.L) is 7.00%.
The Cost of Debt of Numis Corporation PLC (NUM.L) is 9.50%.

Range Selected
Cost of equity 6.20% - 7.80% 7.00%
Tax rate 19.50% - 23.20% 21.35%
Cost of debt 4.70% - 14.30% 9.50%
WACC 5.9% - 8.1% 7.0%
WACC

NUM.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.36 0.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 7.80%
Tax rate 19.50% 23.20%
Debt/Equity ratio 0.11 0.11
Cost of debt 4.70% 14.30%
After-tax WACC 5.9% 8.1%
Selected WACC 7.0%