VNET.L
Vianet Group PLC
Price:  
107.50 
GBP
Volume:  
28,254.00
United Kingdom | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VNET.L WACC - Weighted Average Cost of Capital

The WACC of Vianet Group PLC (VNET.L) is 7.5%.

The Cost of Equity of Vianet Group PLC (VNET.L) is 7.95%.
The Cost of Debt of Vianet Group PLC (VNET.L) is 5.20%.

Range Selected
Cost of equity 6.40% - 9.50% 7.95%
Tax rate 19.30% - 44.20% 31.75%
Cost of debt 4.70% - 5.70% 5.20%
WACC 6.1% - 8.8% 7.5%
WACC

VNET.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.4 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 9.50%
Tax rate 19.30% 44.20%
Debt/Equity ratio 0.12 0.12
Cost of debt 4.70% 5.70%
After-tax WACC 6.1% 8.8%
Selected WACC 7.5%