1SN.L
First Tin PLC
Price:  
6.00 
GBP
Volume:  
27,019.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1SN.L WACC - Weighted Average Cost of Capital

The WACC of First Tin PLC (1SN.L) is 9.2%.

The Cost of Equity of First Tin PLC (1SN.L) is 14.25%.
The Cost of Debt of First Tin PLC (1SN.L) is 5.00%.

Range Selected
Cost of equity 13.00% - 15.50% 14.25%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.5% - 9.8% 9.2%
WACC

1SN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.51 1.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.00% 15.50%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.5% 9.8%
Selected WACC 9.2%