CTG.L
Christie Group plc
Price:  
107.50 
GBP
Volume:  
200.00
United Kingdom | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CTG.L WACC - Weighted Average Cost of Capital

The WACC of Christie Group plc (CTG.L) is 9.2%.

The Cost of Equity of Christie Group plc (CTG.L) is 7.55%.
The Cost of Debt of Christie Group plc (CTG.L) is 15.80%.

Range Selected
Cost of equity 6.60% - 8.50% 7.55%
Tax rate 10.50% - 14.80% 12.65%
Cost of debt 7.60% - 24.00% 15.80%
WACC 6.7% - 11.7% 9.2%
WACC

CTG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.44 0.5
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 8.50%
Tax rate 10.50% 14.80%
Debt/Equity ratio 0.37 0.37
Cost of debt 7.60% 24.00%
After-tax WACC 6.7% 11.7%
Selected WACC 9.2%