CKN.L
Clarkson PLC
Price:  
3,315.00 
GBP
Volume:  
304,943.00
United Kingdom | Marine
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CKN.L WACC - Weighted Average Cost of Capital

The WACC of Clarkson PLC (CKN.L) is 8.3%.

The Cost of Equity of Clarkson PLC (CKN.L) is 8.60%.
The Cost of Debt of Clarkson PLC (CKN.L) is 4.40%.

Range Selected
Cost of equity 7.40% - 9.80% 8.60%
Tax rate 21.20% - 35.70% 28.45%
Cost of debt 4.20% - 4.60% 4.40%
WACC 7.2% - 9.5% 8.3%
WACC

CKN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.56 0.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 9.80%
Tax rate 21.20% 35.70%
Debt/Equity ratio 0.04 0.04
Cost of debt 4.20% 4.60%
After-tax WACC 7.2% 9.5%
Selected WACC 8.3%