SPE.L
Sopheon PLC
Price:  
990.00 
GBP
Volume:  
1,136.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPE.L WACC - Weighted Average Cost of Capital

The WACC of Sopheon PLC (SPE.L) is 7.1%.

The Cost of Equity of Sopheon PLC (SPE.L) is 7.05%.
The Cost of Debt of Sopheon PLC (SPE.L) is 6.40%.

Range Selected
Cost of equity 5.90% - 8.20% 7.05%
Tax rate 14.90% - 23.40% 19.15%
Cost of debt 4.60% - 8.20% 6.40%
WACC 5.9% - 8.2% 7.1%
WACC

SPE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.32 0.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 8.20%
Tax rate 14.90% 23.40%
Debt/Equity ratio 0 0
Cost of debt 4.60% 8.20%
After-tax WACC 5.9% 8.2%
Selected WACC 7.1%