OMG.L
Oxford Metrics PLC
Price:  
59.60 
GBP
Volume:  
680,591.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OMG.L WACC - Weighted Average Cost of Capital

The WACC of Oxford Metrics PLC (OMG.L) is 8.0%.

The Cost of Equity of Oxford Metrics PLC (OMG.L) is 8.20%.
The Cost of Debt of Oxford Metrics PLC (OMG.L) is 4.60%.

Range Selected
Cost of equity 7.30% - 9.10% 8.20%
Tax rate 10.20% - 12.80% 11.50%
Cost of debt 4.60% - 4.60% 4.60%
WACC 7.1% - 8.9% 8.0%
WACC

OMG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.55 0.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.10%
Tax rate 10.20% 12.80%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.60% 4.60%
After-tax WACC 7.1% 8.9%
Selected WACC 8.0%