EXPN.L
Experian PLC
Price:  
3,602.00 
GBP
Volume:  
1,210,888.00
Ireland | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXPN.L WACC - Weighted Average Cost of Capital

The WACC of Experian PLC (EXPN.L) is 9.7%.

The Cost of Equity of Experian PLC (EXPN.L) is 10.40%.
The Cost of Debt of Experian PLC (EXPN.L) is 4.35%.

Range Selected
Cost of equity 9.00% - 11.80% 10.40%
Tax rate 24.30% - 26.50% 25.40%
Cost of debt 4.00% - 4.70% 4.35%
WACC 8.4% - 11.0% 9.7%
WACC

EXPN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.83 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 11.80%
Tax rate 24.30% 26.50%
Debt/Equity ratio 0.1 0.1
Cost of debt 4.00% 4.70%
After-tax WACC 8.4% 11.0%
Selected WACC 9.7%