VTC.L
Vitec Group Plc
Price:  
1,300.00 
GBP
Volume:  
10,626.00
United Kingdom | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VTC.L WACC - Weighted Average Cost of Capital

The WACC of Vitec Group Plc (VTC.L) is 8.5%.

The Cost of Equity of Vitec Group Plc (VTC.L) is 9.55%.
The Cost of Debt of Vitec Group Plc (VTC.L) is 5.75%.

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%
WACC

VTC.L WACC calculation

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%