UAV.L
Unicorn AIM VCT PLC
Price:  
90.00 
GBP
Volume:  
4,970.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UAV.L WACC - Weighted Average Cost of Capital

The WACC of Unicorn AIM VCT PLC (UAV.L) is 7.1%.

The Cost of Equity of Unicorn AIM VCT PLC (UAV.L) is 10.15%.
The Cost of Debt of Unicorn AIM VCT PLC (UAV.L) is 5.00%.

Range Selected
Cost of equity 8.60% - 11.70% 10.15%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.3% - 7.9% 7.1%
WACC

UAV.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.77 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 11.70%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.3% 7.9%
Selected WACC 7.1%