The WACC of Assura PLC (AGR.L) is 7.1%.
Range | Selected | |
Cost of equity | 9.20% - 11.40% | 10.30% |
Tax rate | 19.00% - 19.00% | 19.00% |
Cost of debt | 4.00% - 5.50% | 4.75% |
WACC | 6.3% - 8.0% | 7.1% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.86 | 0.92 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.20% | 11.40% |
Tax rate | 19.00% | 19.00% |
Debt/Equity ratio | 0.95 | 0.95 |
Cost of debt | 4.00% | 5.50% |
After-tax WACC | 6.3% | 8.0% |
Selected WACC | 7.1% | |