FSG.L
Foresight Group Holdings Ltd
Price:  
418.00 
GBP
Volume:  
216,955.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FSG.L WACC - Weighted Average Cost of Capital

The WACC of Foresight Group Holdings Ltd (FSG.L) is 11.1%.

The Cost of Equity of Foresight Group Holdings Ltd (FSG.L) is 11.15%.
The Cost of Debt of Foresight Group Holdings Ltd (FSG.L) is 4.30%.

Range Selected
Cost of equity 10.00% - 12.30% 11.15%
Tax rate 7.20% - 11.40% 9.30%
Cost of debt 4.00% - 4.60% 4.30%
WACC 9.9% - 12.2% 11.1%
WACC

FSG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.01 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 12.30%
Tax rate 7.20% 11.40%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.00% 4.60%
After-tax WACC 9.9% 12.2%
Selected WACC 11.1%