EPWN.L
Epwin Group PLC
Price:  
107.00 
GBP
Volume:  
135,646.00
United Kingdom | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EPWN.L WACC - Weighted Average Cost of Capital

The WACC of Epwin Group PLC (EPWN.L) is 7.1%.

The Cost of Equity of Epwin Group PLC (EPWN.L) is 10.00%.
The Cost of Debt of Epwin Group PLC (EPWN.L) is 4.80%.

Range Selected
Cost of equity 7.60% - 12.40% 10.00%
Tax rate 26.50% - 29.50% 28.00%
Cost of debt 4.60% - 5.00% 4.80%
WACC 5.7% - 8.4% 7.1%
WACC

EPWN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.61 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 12.40%
Tax rate 26.50% 29.50%
Debt/Equity ratio 0.81 0.81
Cost of debt 4.60% 5.00%
After-tax WACC 5.7% 8.4%
Selected WACC 7.1%

EPWN.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 EPWN.L:

cost_of_equity (10.00%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.61) + 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.