GSC.L
GS Chain PLC
Price:  
1.30 
GBP
Volume:  
835,971.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GSC.L WACC - Weighted Average Cost of Capital

The WACC of GS Chain PLC (GSC.L) is 14.0%.

The Cost of Equity of GS Chain PLC (GSC.L) is 14.95%.
The Cost of Debt of GS Chain PLC (GSC.L) is 5.00%.

Range Selected
Cost of equity 13.60% - 16.30% 14.95%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 12.8% - 15.1% 14.0%
WACC

GSC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.61 1.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.60% 16.30%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.1 0.1
Cost of debt 5.00% 5.00%
After-tax WACC 12.8% 15.1%
Selected WACC 14.0%