VCAP.L
Vector Capital PLC
Price:  
10.00 
GBP
Volume:  
17,514.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VCAP.L WACC - Weighted Average Cost of Capital

The WACC of Vector Capital PLC (VCAP.L) is 7.3%.

The Cost of Equity of Vector Capital PLC (VCAP.L) is 7.15%.
The Cost of Debt of Vector Capital PLC (VCAP.L) is 9.20%.

Range Selected
Cost of equity 6.00% - 8.30% 7.15%
Tax rate 19.10% - 19.10% 19.10%
Cost of debt 9.20% - 9.20% 9.20%
WACC 6.8% - 7.9% 7.3%
WACC

VCAP.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.34 0.47
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.30%
Tax rate 19.10% 19.10%
Debt/Equity ratio 1 1
Cost of debt 9.20% 9.20%
After-tax WACC 6.8% 7.9%
Selected WACC 7.3%