GOOD.L
Good Energy Group PLC
Price:  
486.50 
GBP
Volume:  
9,838.00
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 8.0%.

The Cost of Equity of Good Energy Group PLC (GOOD.L) is 8.25%.
The Cost of Debt of Good Energy Group PLC (GOOD.L) is 5.50%.

Range Selected
Cost of equity 7.00% - 9.50% 8.25%
Tax rate 8.90% - 25.90% 17.40%
Cost of debt 4.00% - 7.00% 5.50%
WACC 6.8% - 9.2% 8.0%
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 0.5 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.50%
Tax rate 8.90% 25.90%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.00% 7.00%
After-tax WACC 6.8% 9.2%
Selected WACC 8.0%