VLS.L
Velocys PLC
Price:  
0.27 
GBP
Volume:  
3,978,310.00
United Kingdom | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VLS.L WACC - Weighted Average Cost of Capital

The WACC of Velocys PLC (VLS.L) is 9.8%.

The Cost of Equity of Velocys PLC (VLS.L) is 7.75%.
The Cost of Debt of Velocys PLC (VLS.L) is 32.90%.

Range Selected
Cost of equity 6.50% - 9.00% 7.75%
Tax rate 4.40% - 6.60% 5.50%
Cost of debt 7.00% - 58.80% 32.90%
WACC 6.5% - 13.0% 9.8%
WACC

VLS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.42 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.00%
Tax rate 4.40% 6.60%
Debt/Equity ratio 0.09 0.09
Cost of debt 7.00% 58.80%
After-tax WACC 6.5% 13.0%
Selected WACC 9.8%