PYC.L
Physiomics PLC
Price:  
0.80 
GBP
Volume:  
8,166,094.00
United Kingdom | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PYC.L WACC - Weighted Average Cost of Capital

The WACC of Physiomics PLC (PYC.L) is 7.0%.

The Cost of Equity of Physiomics PLC (PYC.L) is 8.95%.
The Cost of Debt of Physiomics PLC (PYC.L) is 7.00%.

Range Selected
Cost of equity 7.90% - 10.00% 8.95%
Tax rate 24.30% - 32.10% 28.20%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.6% - 7.4% 7.0%
WACC

PYC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.66 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.00%
Tax rate 24.30% 32.10%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.00%
After-tax WACC 6.6% 7.4%
Selected WACC 7.0%