SPA.L
1Spatial PLC
Price:  
69.50 
GBP
Volume:  
68,457.00
United Kingdom | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPA.L WACC - Weighted Average Cost of Capital

The WACC of 1Spatial PLC (SPA.L) is 8.4%.

The Cost of Equity of 1Spatial PLC (SPA.L) is 8.65%.
The Cost of Debt of 1Spatial PLC (SPA.L) is 5.30%.

Range Selected
Cost of equity 7.40% - 9.90% 8.65%
Tax rate 13.20% - 16.40% 14.80%
Cost of debt 4.60% - 6.00% 5.30%
WACC 7.2% - 9.6% 8.4%
WACC

SPA.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.57 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 9.90%
Tax rate 13.20% 16.40%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.60% 6.00%
After-tax WACC 7.2% 9.6%
Selected WACC 8.4%