CVSG.L
CVS Group PLC
Price:  
876.00 
GBP
Volume:  
187,681.00
United Kingdom | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVSG.L WACC - Weighted Average Cost of Capital

The WACC of CVS Group PLC (CVSG.L) is 6.7%.

The Cost of Equity of CVS Group PLC (CVSG.L) is 8.30%.
The Cost of Debt of CVS Group PLC (CVSG.L) is 4.75%.

Range Selected
Cost of equity 7.20% - 9.40% 8.30%
Tax rate 30.00% - 35.20% 32.60%
Cost of debt 4.40% - 5.10% 4.75%
WACC 5.9% - 7.4% 6.7%
WACC

CVSG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.54 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.40%
Tax rate 30.00% 35.20%
Debt/Equity ratio 0.46 0.46
Cost of debt 4.40% 5.10%
After-tax WACC 5.9% 7.4%
Selected WACC 6.7%