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