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