DWHT.L
Dewhurst PLC
Price:  
1,100.00 
GBP
Volume:  
840.00
United Kingdom | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DWHT.L WACC - Weighted Average Cost of Capital

The WACC of Dewhurst PLC (DWHT.L) is 7.7%.

The Cost of Equity of Dewhurst PLC (DWHT.L) is 7.90%.
The Cost of Debt of Dewhurst PLC (DWHT.L) is 4.60%.

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%
WACC

DWHT.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 0.6
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%