RDT.L
Rosslyn Data Technologies PLC
Price:  
5.30 
GBP
Volume:  
774,137.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RDT.L WACC - Weighted Average Cost of Capital

The WACC of Rosslyn Data Technologies PLC (RDT.L) is 6.3%.

The Cost of Equity of Rosslyn Data Technologies PLC (RDT.L) is 6.35%.
The Cost of Debt of Rosslyn Data Technologies PLC (RDT.L) is 7.00%.

Range Selected
Cost of equity 5.30% - 7.40% 6.35%
Tax rate 16.60% - 19.70% 18.15%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.3% - 7.4% 6.3%
WACC

RDT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.14 0.27
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.30% 7.40%
Tax rate 16.60% 19.70%
Debt/Equity ratio 0.03 0.03
Cost of debt 7.00% 7.00%
After-tax WACC 5.3% 7.4%
Selected WACC 6.3%