SMV.L
Smoove PLC
Price:  
53.50 
GBP
Volume:  
5,123.00
United Kingdom | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMV.L WACC - Weighted Average Cost of Capital

The WACC of Smoove PLC (SMV.L) is 8.8%.

The Cost of Equity of Smoove PLC (SMV.L) is 8.95%.
The Cost of Debt of Smoove PLC (SMV.L) is 5.00%.

Range Selected
Cost of equity 7.00% - 10.90% 8.95%
Tax rate 12.00% - 18.20% 15.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.9% - 10.7% 8.8%
WACC

SMV.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.49 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 10.90%
Tax rate 12.00% 18.20%
Debt/Equity ratio 0.04 0.04
Cost of debt 5.00% 5.00%
After-tax WACC 6.9% 10.7%
Selected WACC 8.8%