PINT.L
Pantheon Infrastructure PLC
Price:  
92.20 
GBP
Volume:  
1,215,113.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PINT.L WACC - Weighted Average Cost of Capital

The WACC of Pantheon Infrastructure PLC (PINT.L) is 20.7%.

The Cost of Equity of Pantheon Infrastructure PLC (PINT.L) is 36.90%.
The Cost of Debt of Pantheon Infrastructure PLC (PINT.L) is 4.60%.

Range Selected
Cost of equity 33.90% - 39.90% 36.90%
Tax rate 1.30% - 2.00% 1.65%
Cost of debt 4.60% - 4.60% 4.60%
WACC 19.2% - 22.2% 20.7%
WACC

PINT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 5 5
Additional risk adjustments 0.0% 0.5%
Cost of equity 33.90% 39.90%
Tax rate 1.30% 2.00%
Debt/Equity ratio 1 1
Cost of debt 4.60% 4.60%
After-tax WACC 19.2% 22.2%
Selected WACC 20.7%