GOOD.L
Good Energy Group PLC
Price:  
382.50 
GBP
Volume:  
18,371.00
United Kingdom | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GOOD.L WACC - Weighted Average Cost of Capital

The WACC of Good Energy Group PLC (GOOD.L) is 8.4%.

The Cost of Equity of Good Energy Group PLC (GOOD.L) is 8.90%.
The Cost of Debt of Good Energy Group PLC (GOOD.L) is 4.30%.

Range Selected
Cost of equity 7.50% - 10.30% 8.90%
Tax rate 8.90% - 25.90% 17.40%
Cost of debt 4.00% - 4.60% 4.30%
WACC 7.2% - 9.7% 8.4%
WACC

GOOD.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.58 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.30%
Tax rate 8.90% 25.90%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.00% 4.60%
After-tax WACC 7.2% 9.7%
Selected WACC 8.4%