CBG.L
Close Brothers Group PLC
Price:  
246.20 
GBP
Volume:  
5,313,595.00
United Kingdom | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBG.L WACC - Weighted Average Cost of Capital

The WACC of Close Brothers Group PLC (CBG.L) is 5.8%.

The Cost of Equity of Close Brothers Group PLC (CBG.L) is 20.50%.
The Cost of Debt of Close Brothers Group PLC (CBG.L) is 5.00%.

Range Selected
Cost of equity 13.70% - 27.30% 20.50%
Tax rate 26.10% - 28.20% 27.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 6.6% 5.8%
WACC

CBG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.63 3.19
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.70% 27.30%
Tax rate 26.10% 28.20%
Debt/Equity ratio 6.98 6.98
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 6.6%
Selected WACC 5.8%