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