SMD.L
Spectral MD Holdings Ltd
Price:  
58.00 
GBP
Volume:  
824,598.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMD.L WACC - Weighted Average Cost of Capital

The WACC of Spectral MD Holdings Ltd (SMD.L) is 9.0%.

The Cost of Equity of Spectral MD Holdings Ltd (SMD.L) is 9.05%.
The Cost of Debt of Spectral MD Holdings Ltd (SMD.L) is 7.00%.

Range Selected
Cost of equity 8.00% - 10.10% 9.05%
Tax rate 3.20% - 3.90% 3.55%
Cost of debt 7.00% - 7.00% 7.00%
WACC 8.0% - 10.1% 9.0%
WACC

SMD.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.67 0.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.10%
Tax rate 3.20% 3.90%
Debt/Equity ratio 0.01 0.01
Cost of debt 7.00% 7.00%
After-tax WACC 8.0% 10.1%
Selected WACC 9.0%