CPG.L
Compass Group PLC
Price:  
2,709.00 
GBP
Volume:  
5,739,473.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPG.L WACC - Weighted Average Cost of Capital

The WACC of Compass Group PLC (CPG.L) is 8.2%.

The Cost of Equity of Compass Group PLC (CPG.L) is 8.65%.
The Cost of Debt of Compass Group PLC (CPG.L) is 4.35%.

Range Selected
Cost of equity 7.70% - 9.60% 8.65%
Tax rate 23.80% - 24.20% 24.00%
Cost of debt 4.00% - 4.70% 4.35%
WACC 7.3% - 9.1% 8.2%
WACC

CPG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.63 0.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 9.60%
Tax rate 23.80% 24.20%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.00% 4.70%
After-tax WACC 7.3% 9.1%
Selected WACC 8.2%