TUNG.L
Tungsten Corp PLC
Price:  
54.60 
GBP
Volume:  
581,620.00
United Kingdom | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TUNG.L WACC - Weighted Average Cost of Capital

The WACC of Tungsten Corp PLC (TUNG.L) is 7.6%.

The Cost of Equity of Tungsten Corp PLC (TUNG.L) is 7.65%.
The Cost of Debt of Tungsten Corp PLC (TUNG.L) is 7.00%.

Range Selected
Cost of equity 6.40% - 8.90% 7.65%
Tax rate 2.10% - 4.50% 3.30%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.5% - 8.7% 7.6%
WACC

TUNG.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 0.65 0.78
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 8.90%
Tax rate 2.10% 4.50%
Debt/Equity ratio 0.11 0.11
Cost of debt 7.00% 7.00%
After-tax WACC 6.5% 8.7%
Selected WACC 7.6%