The WACC of Scancell Holdings PLC (SCLP.L) is 8.7%.
Range | Selected | |
Cost of equity | 7.60% - 11.50% | 9.55% |
Tax rate | 17.80% - 22.00% | 19.90% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.1% - 10.4% | 8.7% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.61 | 0.93 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.60% | 11.50% |
Tax rate | 17.80% | 22.00% |
Debt/Equity ratio | 0.17 | 0.17 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.1% | 10.4% |
Selected WACC | 8.7% | |