GDWN.L
Goodwin PLC
Price:  
6,660.00 
GBP
Volume:  
1,367.00
United Kingdom | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GDWN.L WACC - Weighted Average Cost of Capital

The WACC of Goodwin PLC (GDWN.L) is 6.4%.

The Cost of Equity of Goodwin PLC (GDWN.L) is 6.80%.
The Cost of Debt of Goodwin PLC (GDWN.L) is 5.15%.

Range Selected
Cost of equity 5.80% - 7.80% 6.80%
Tax rate 26.20% - 28.60% 27.40%
Cost of debt 5.10% - 5.20% 5.15%
WACC 5.6% - 7.3% 6.4%
WACC

GDWN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.31 0.41
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 7.80%
Tax rate 26.20% 28.60%
Debt/Equity ratio 0.15 0.15
Cost of debt 5.10% 5.20%
After-tax WACC 5.6% 7.3%
Selected WACC 6.4%