CRL.L
Creightons PLC
Price:  
30.50 
GBP
Volume:  
11,832.00
United Kingdom | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRL.L WACC - Weighted Average Cost of Capital

The WACC of Creightons PLC (CRL.L) is 8.0%.

The Cost of Equity of Creightons PLC (CRL.L) is 8.85%.
The Cost of Debt of Creightons PLC (CRL.L) is 4.35%.

Range Selected
Cost of equity 6.80% - 10.90% 8.85%
Tax rate 10.50% - 12.90% 11.70%
Cost of debt 4.00% - 4.70% 4.35%
WACC 6.3% - 9.8% 8.0%
WACC

CRL.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.47 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.90%
Tax rate 10.50% 12.90%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.00% 4.70%
After-tax WACC 6.3% 9.8%
Selected WACC 8.0%