The WACC of Vitec Group Plc (VTC.L) is 8.5%.
Range | Selected | |
Cost of equity | 8.00% - 11.10% | 9.55% |
Tax rate | 21.10% - 28.60% | 24.85% |
Cost of debt | 4.50% - 7.00% | 5.75% |
WACC | 7.1% - 9.8% | 8.5% |
Category | Low | High |
Long-term bond rate | 2.9% | 3.4% |
Equity market risk premium | 5.3% | 6.3% |
Adjusted beta | 0.95 | 1.13 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.00% | 11.10% |
Tax rate | 21.10% | 28.60% |
Debt/Equity ratio | 0.27 | 0.27 |
Cost of debt | 4.50% | 7.00% |
After-tax WACC | 7.1% | 9.8% |
Selected WACC | 8.5% | |