CAT 0.00% $1.47 catapult group international ltd

Does anyone know how Morgans get WACC of 12.4%? [ATTACH] Using...

  1. 87 Posts.
    lightbulb Created with Sketch. 1
    Does anyone know how Morgans get WACC of 12.4%?
    upload_2017-5-23_11-41-38.png

    Using their figures I get cost of equity 12.6%; they get 13.2%!

    Also, if the Debt% is zero, isn't WACC just the cost of equity?
 
watchlist Created with Sketch. Add CAT (ASX) to my watchlist
(20min delay)
Last
$1.47
Change
0.000(0.00%)
Mkt cap ! $382.5M
Open High Low Value Volume
$1.48 $1.50 $1.47 $204.5K 137.5K

Buyers (Bids)

No. Vol. Price($)
2 1030 $1.46
 

Sellers (Offers)

Price($) Vol. No.
$1.50 9523 4
View Market Depth
Last trade - 16.10pm 20/05/2024 (20 minute delay) ?
Last
$1.47
  Change
0.000 ( 0.34 %)
Open High Low Volume
$1.48 $1.50 $1.47 24827
Last updated 15.59pm 20/05/2024 ?
CAT (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.