OMIP.L
One Media IP Group PLC
Price:  
4.25 
GBP
Volume:  
547,446.00
United Kingdom | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OMIP.L WACC - Weighted Average Cost of Capital

The WACC of One Media IP Group PLC (OMIP.L) is 6.4%.

The Cost of Equity of One Media IP Group PLC (OMIP.L) is 6.60%.
The Cost of Debt of One Media IP Group PLC (OMIP.L) is 6.80%.

Range Selected
Cost of equity 5.70% - 7.50% 6.60%
Tax rate 20.50% - 23.90% 22.20%
Cost of debt 5.70% - 7.90% 6.80%
WACC 5.5% - 7.3% 6.4%
WACC

OMIP.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.29 0.36
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 7.50%
Tax rate 20.50% 23.90%
Debt/Equity ratio 0.17 0.17
Cost of debt 5.70% 7.90%
After-tax WACC 5.5% 7.3%
Selected WACC 6.4%