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