GOG.L
Go-Ahead Group PLC
Price:  
1,546.00 
GBP
Volume:  
94,939.00
United Kingdom | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GOG.L WACC - Weighted Average Cost of Capital

The WACC of Go-Ahead Group PLC (GOG.L) is 6.5%.

The Cost of Equity of Go-Ahead Group PLC (GOG.L) is 9.85%.
The Cost of Debt of Go-Ahead Group PLC (GOG.L) is 4.60%.

Range Selected
Cost of equity 8.40% - 11.30% 9.85%
Tax rate 24.00% - 26.50% 25.25%
Cost of debt 4.00% - 5.20% 4.60%
WACC 5.6% - 7.4% 6.5%
WACC

GOG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.74 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 11.30%
Tax rate 24.00% 26.50%
Debt/Equity ratio 1.06 1.06
Cost of debt 4.00% 5.20%
After-tax WACC 5.6% 7.4%
Selected WACC 6.5%