The WACC of Net Zero Infrastructure PLC (NZI.L) is 6.3%.
Range | Selected | |
Cost of equity | 7.80% - 9.40% | 8.60% |
Tax rate | 19.00% - 19.00% | 19.00% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.9% - 6.7% | 6.3% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.63 | 0.63 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.80% | 9.40% |
Tax rate | 19.00% | 19.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.9% | 6.7% |
Selected WACC | 6.3% | |