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 6.85%.
The Cost of Debt of Global Ports Holding PLC (GPH.L) is 11.25%.

Range Selected
Cost of equity 6.10% - 7.60% 6.85%
Tax rate 7.30% - 11.30% 9.30%
Cost of debt 6.70% - 15.80% 11.25%
WACC 6.2% - 12.4% 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 0.35 0.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 7.60%
Tax rate 7.30% 11.30%
Debt/Equity ratio 2.94 2.94
Cost of debt 6.70% 15.80%
After-tax WACC 6.2% 12.4%
Selected WACC 9.3%