NZI.L
Net Zero Infrastructure PLC
Price:  
1.35 
GBP
Volume:  
50,060.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NZI.L WACC - Weighted Average Cost of Capital

The WACC of Net Zero Infrastructure PLC (NZI.L) is 6.3%.

The Cost of Equity of Net Zero Infrastructure PLC (NZI.L) is 8.60%.
The Cost of Debt of Net Zero Infrastructure PLC (NZI.L) is 5.00%.

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%
WACC

NZI.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.63 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%