WPHO.L
Windar Photonics PLC
Price:  
49.50 
GBP
Volume:  
35,397.00
Denmark | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WPHO.L WACC - Weighted Average Cost of Capital

The WACC of Windar Photonics PLC (WPHO.L) is 6.9%.

The Cost of Equity of Windar Photonics PLC (WPHO.L) is 6.95%.
The Cost of Debt of Windar Photonics PLC (WPHO.L) is 5.00%.

Range Selected
Cost of equity 5.40% - 8.50% 6.95%
Tax rate 16.50% - 17.40% 16.95%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.4% - 8.4% 6.9%
WACC

WPHO.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.24 0.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 8.50%
Tax rate 16.50% 17.40%
Debt/Equity ratio 0.04 0.04
Cost of debt 5.00% 5.00%
After-tax WACC 5.4% 8.4%
Selected WACC 6.9%