SSIT.L
Seraphim Space Investment Trust PLC
Price:  
59.90 
GBP
Volume:  
152,081.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SSIT.L WACC - Weighted Average Cost of Capital

The WACC of Seraphim Space Investment Trust PLC (SSIT.L) is 9.4%.

The Cost of Equity of Seraphim Space Investment Trust PLC (SSIT.L) is 14.80%.
The Cost of Debt of Seraphim Space Investment Trust PLC (SSIT.L) is 5.00%.

Range Selected
Cost of equity 13.50% - 16.10% 14.80%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.8% - 10.1% 9.4%
WACC

SSIT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.59 1.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.50% 16.10%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.8% 10.1%
Selected WACC 9.4%