BMPG.L
BMO Managed Portfolio Trust PLC
Price:  
237.00 
GBP
Volume:  
13,218.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BMPG.L WACC - Weighted Average Cost of Capital

The WACC of BMO Managed Portfolio Trust PLC (BMPG.L) is 9.2%.

The Cost of Equity of BMO Managed Portfolio Trust PLC (BMPG.L) is 9.30%.
The Cost of Debt of BMO Managed Portfolio Trust PLC (BMPG.L) is 4.25%.

Range Selected
Cost of equity 8.00% - 10.60% 9.30%
Tax rate 0.20% - 0.30% 0.25%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.9% - 10.5% 9.2%
WACC

BMPG.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 0.95 1.06
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.60%
Tax rate 0.20% 0.30%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.00% 4.50%
After-tax WACC 7.9% 10.5%
Selected WACC 9.2%

BMPG.L's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for BMPG.L:

cost_of_equity (9.30%) = risk_free_rate (3.15%) + equity_risk_premium (5.80%) * adjusted_beta (0.95) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.