VAST.L
Vast Resources PLC
Price:  
0.08 
GBP
Volume:  
50,488,052.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VAST.L WACC - Weighted Average Cost of Capital

The WACC of Vast Resources PLC (VAST.L) is 4.8%.

The Cost of Equity of Vast Resources PLC (VAST.L) is 7.60%.
The Cost of Debt of Vast Resources PLC (VAST.L) is 5.00%.

Range Selected
Cost of equity 4.80% - 10.40% 7.60%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.2% - 5.3% 4.8%
WACC

VAST.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta -0.11 0.57
Additional risk adjustments 1.5% 2.0%
Cost of equity 4.80% 10.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 4.09 4.09
Cost of debt 5.00% 5.00%
After-tax WACC 4.2% 5.3%
Selected WACC 4.8%