PEMB.L
Pembroke VCT PLC
Price:  
96.00 
GBP
Volume:  
2,717.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PEMB.L WACC - Weighted Average Cost of Capital

The WACC of Pembroke VCT PLC (PEMB.L) is 8.1%.

The Cost of Equity of Pembroke VCT PLC (PEMB.L) is 12.20%.
The Cost of Debt of Pembroke VCT PLC (PEMB.L) is 5.00%.

Range Selected
Cost of equity 10.00% - 14.40% 12.20%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.0% - 9.2% 8.1%
WACC

PEMB.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 1.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 14.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 7.0% 9.2%
Selected WACC 8.1%