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