SEED.L
Seed Innovations Ltd
Price:  
1.60 
GBP
Volume:  
1,479,488.00
Guernsey | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SEED.L WACC - Weighted Average Cost of Capital

The WACC of Seed Innovations Ltd (SEED.L) is 9.3%.

The Cost of Equity of Seed Innovations Ltd (SEED.L) is 14.50%.
The Cost of Debt of Seed Innovations Ltd (SEED.L) is 5.00%.

Range Selected
Cost of equity 13.20% - 15.80% 14.50%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.6% - 9.9% 9.3%
WACC

SEED.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.54 1.54
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.20% 15.80%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.6% 9.9%
Selected WACC 9.3%