OOA.L
Octopus AIM VCT PLC
Price:  
51.30 
GBP
Volume:  
5,513.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OOA.L WACC - Weighted Average Cost of Capital

The WACC of Octopus AIM VCT PLC (OOA.L) is 9.0%.

The Cost of Equity of Octopus AIM VCT PLC (OOA.L) is 14.00%.
The Cost of Debt of Octopus AIM VCT PLC (OOA.L) is 5.00%.

Range Selected
Cost of equity 11.90% - 16.10% 14.00%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.0% - 10.1% 9.0%
WACC

OOA.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.32 1.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.90% 16.10%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.0% 10.1%
Selected WACC 9.0%