GPL.L
Graft Polymer (UK) Plc
Price:  
0.20 
GBP
Volume:  
55,751,030.00
United Kingdom | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPL.L WACC - Weighted Average Cost of Capital

The WACC of Graft Polymer (UK) Plc (GPL.L) is 10.8%.

The Cost of Equity of Graft Polymer (UK) Plc (GPL.L) is 10.80%.
The Cost of Debt of Graft Polymer (UK) Plc (GPL.L) is 5.00%.

Range Selected
Cost of equity 9.20% - 12.40% 10.80%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 9.1% - 12.4% 10.8%
WACC

GPL.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.86 1.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 12.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 9.1% 12.4%
Selected WACC 10.8%