GRI.L
Grainger PLC
Price:  
231.00 
GBP
Volume:  
2,821,578.00
United Kingdom | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRI.L WACC - Weighted Average Cost of Capital

The WACC of Grainger PLC (GRI.L) is 7.0%.

The Cost of Equity of Grainger PLC (GRI.L) is 9.25%.
The Cost of Debt of Grainger PLC (GRI.L) is 5.55%.

Range Selected
Cost of equity 8.10% - 10.40% 9.25%
Tax rate 14.90% - 19.10% 17.00%
Cost of debt 4.00% - 7.10% 5.55%
WACC 5.9% - 8.2% 7.0%
WACC

GRI.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.69 0.77
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 10.40%
Tax rate 14.90% 19.10%
Debt/Equity ratio 0.91 0.91
Cost of debt 4.00% 7.10%
After-tax WACC 5.9% 8.2%
Selected WACC 7.0%