OAP3.L
Octopus Apollo VCT PLC
Price:  
45.30 
GBP
Volume:  
17.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OAP3.L WACC - Weighted Average Cost of Capital

The WACC of Octopus Apollo VCT PLC (OAP3.L) is 6.6%.

The Cost of Equity of Octopus Apollo VCT PLC (OAP3.L) is 9.20%.
The Cost of Debt of Octopus Apollo VCT PLC (OAP3.L) is 5.00%.

Range Selected
Cost of equity 7.90% - 10.50% 9.20%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 7.3% 6.6%
WACC

OAP3.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.65 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.50%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 7.3%
Selected WACC 6.6%