ETLN.L
Etalon Group PLC
Price:  
0.21 
USD
Volume:  
4,409.00
Cyprus | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ETLN.L WACC - Weighted Average Cost of Capital

The WACC of Etalon Group PLC (ETLN.L) is 7.9%.

The Cost of Equity of Etalon Group PLC (ETLN.L) is 10.15%.
The Cost of Debt of Etalon Group PLC (ETLN.L) is 9.05%.

Range Selected
Cost of equity 8.10% - 12.20% 10.15%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.70% - 12.40% 9.05%
WACC 5.4% - 10.5% 7.9%
WACC

ETLN.L WACC calculation

Category Low High
Long-term bond rate 1.7% 2.2%
Equity market risk premium 4.8% 5.8%
Adjusted beta 1.34 1.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 12.20%
Tax rate 19.00% 19.00%
Debt/Equity ratio 3.74 3.74
Cost of debt 5.70% 12.40%
After-tax WACC 5.4% 10.5%
Selected WACC 7.9%