GSF.L
Gore Street Energy Storage Fund PLC
Price:  
50.90 
GBP
Volume:  
2,926,662.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GSF.L WACC - Weighted Average Cost of Capital

The WACC of Gore Street Energy Storage Fund PLC (GSF.L) is 8.8%.

The Cost of Equity of Gore Street Energy Storage Fund PLC (GSF.L) is 13.45%.
The Cost of Debt of Gore Street Energy Storage Fund PLC (GSF.L) is 5.00%.

Range Selected
Cost of equity 11.20% - 15.70% 13.45%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.6% - 9.9% 8.8%
WACC

GSF.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.21 1.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.20% 15.70%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 7.6% 9.9%
Selected WACC 8.8%