VOD.L
Vodafone Group PLC
Price:  
69.10 
GBP
Volume:  
92,900,380.00
United Kingdom | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VOD.L WACC - Weighted Average Cost of Capital

The WACC of Vodafone Group PLC (VOD.L) is 5.1%.

The Cost of Equity of Vodafone Group PLC (VOD.L) is 9.45%.
The Cost of Debt of Vodafone Group PLC (VOD.L) is 4.30%.

Range Selected
Cost of equity 6.90% - 12.00% 9.45%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 4.60% 4.30%
WACC 4.2% - 6.0% 5.1%
WACC

VOD.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.48 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 12.00%
Tax rate 19.00% 19.00%
Debt/Equity ratio 2.68 2.68
Cost of debt 4.00% 4.60%
After-tax WACC 4.2% 6.0%
Selected WACC 5.1%