TRLS.L
Trellus Health PLC
Price:  
0.63 
GBP
Volume:  
1,450,472.00
United Kingdom | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TRLS.L WACC - Weighted Average Cost of Capital

The WACC of Trellus Health PLC (TRLS.L) is 7.2%.

The Cost of Equity of Trellus Health PLC (TRLS.L) is 10.25%.
The Cost of Debt of Trellus Health PLC (TRLS.L) is 5.00%.

Range Selected
Cost of equity 8.50% - 12.00% 10.25%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.3% - 8.0% 7.2%
WACC

TRLS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.76 1
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 12.00%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.3% 8.0%
Selected WACC 7.2%