GMS.L
Gulf Marine Services PLC
Price:  
15.40 
GBP
Volume:  
5,340,691.00
United Arab Emirates | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GMS.L WACC - Weighted Average Cost of Capital

The WACC of Gulf Marine Services PLC (GMS.L) is 9.2%.

The Cost of Equity of Gulf Marine Services PLC (GMS.L) is 12.75%.
The Cost of Debt of Gulf Marine Services PLC (GMS.L) is 6.70%.

Range Selected
Cost of equity 11.10% - 14.40% 12.75%
Tax rate 4.90% - 5.60% 5.25%
Cost of debt 5.80% - 7.60% 6.70%
WACC 8.0% - 10.3% 9.2%
WACC

GMS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.2 1.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.10% 14.40%
Tax rate 4.90% 5.60%
Debt/Equity ratio 1.29 1.29
Cost of debt 5.80% 7.60%
After-tax WACC 8.0% 10.3%
Selected WACC 9.2%