GNS.L
Genus PLC
Price:  
1,618.00 
GBP
Volume:  
55,721.00
United Kingdom | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GNS.L WACC - Weighted Average Cost of Capital

The WACC of Genus PLC (GNS.L) is 7.8%.

The Cost of Equity of Genus PLC (GNS.L) is 8.80%.
The Cost of Debt of Genus PLC (GNS.L) is 5.20%.

Range Selected
Cost of equity 7.30% - 10.30% 8.80%
Tax rate 21.50% - 23.40% 22.45%
Cost of debt 4.70% - 5.70% 5.20%
WACC 6.5% - 9.1% 7.8%
WACC

GNS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.56 0.77
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 10.30%
Tax rate 21.50% 23.40%
Debt/Equity ratio 0.27 0.27
Cost of debt 4.70% 5.70%
After-tax WACC 6.5% 9.1%
Selected WACC 7.8%