TAVI.L
Tavistock Investments PLC
Price:  
4.25 
GBP
Volume:  
708,949.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TAVI.L WACC - Weighted Average Cost of Capital

The WACC of Tavistock Investments PLC (TAVI.L) is 9.0%.

The Cost of Equity of Tavistock Investments PLC (TAVI.L) is 9.15%.
The Cost of Debt of Tavistock Investments PLC (TAVI.L) is 7.00%.

Range Selected
Cost of equity 8.00% - 10.30% 9.15%
Tax rate 3.30% - 7.20% 5.25%
Cost of debt 7.00% - 7.00% 7.00%
WACC 7.9% - 10.0% 9.0%
WACC

TAVI.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 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.30%
Tax rate 3.30% 7.20%
Debt/Equity ratio 0.07 0.07
Cost of debt 7.00% 7.00%
After-tax WACC 7.9% 10.0%
Selected WACC 9.0%