The WACC of Dewhurst PLC (DWHT.L) is 7.7%.
Range | Selected | |
Cost of equity | 6.60% - 9.20% | 7.90% |
Tax rate | 29.80% - 33.00% | 31.40% |
Cost of debt | 4.60% - 4.60% | 4.60% |
WACC | 6.5% - 9.0% | 7.7% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.44 | 0.6 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.60% | 9.20% |
Tax rate | 29.80% | 33.00% |
Debt/Equity ratio | 0.04 | 0.04 |
Cost of debt | 4.60% | 4.60% |
After-tax WACC | 6.5% | 9.0% |
Selected WACC | 7.7% | |