CRL.L
Creightons PLC
Price:  
35.50 
GBP
Volume:  
401,554.00
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 7.0%.

The Cost of Equity of Creightons PLC (CRL.L) is 7.55%.
The Cost of Debt of Creightons PLC (CRL.L) is 4.35%.

Range Selected
Cost of equity 6.30% - 8.80% 7.55%
Tax rate 10.50% - 12.90% 11.70%
Cost of debt 4.00% - 4.70% 4.35%
WACC 5.9% - 8.1% 7.0%
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 0.39 0.55
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.80%
Tax rate 10.50% 12.90%
Debt/Equity ratio 0.17 0.17
Cost of debt 4.00% 4.70%
After-tax WACC 5.9% 8.1%
Selected WACC 7.0%

CRL.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 CRL.L:

cost_of_equity (7.55%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.39) + 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.