GPH.L
Global Ports Holding PLC
Price:  
300.00 
GBP
Volume:  
196,326.00
United Kingdom | Transportation Infrastructure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPH.L WACC - Weighted Average Cost of Capital

The WACC of Global Ports Holding PLC (GPH.L) is 9.3%.

The Cost of Equity of Global Ports Holding PLC (GPH.L) is 7.05%.
The Cost of Debt of Global Ports Holding PLC (GPH.L) is 11.25%.

Range Selected
Cost of equity 6.10% - 8.00% 7.05%
Tax rate 7.30% - 11.30% 9.30%
Cost of debt 6.70% - 15.80% 11.25%
WACC 6.2% - 12.5% 9.3%
WACC

GPH.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.36 0.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.00%
Tax rate 7.30% 11.30%
Debt/Equity ratio 2.91 2.91
Cost of debt 6.70% 15.80%
After-tax WACC 6.2% 12.5%
Selected WACC 9.3%