GUS.L
Gusbourne PLC
Price:  
38.00 
GBP
Volume:  
7,841.00
United Kingdom | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GUS.L WACC - Weighted Average Cost of Capital

The WACC of Gusbourne PLC (GUS.L) is 5.3%.

The Cost of Equity of Gusbourne PLC (GUS.L) is 5.95%.
The Cost of Debt of Gusbourne PLC (GUS.L) is 5.55%.

Range Selected
Cost of equity 5.10% - 6.80% 5.95%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.10% - 7.00% 5.55%
WACC 4.3% - 6.3% 5.3%
WACC

GUS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.19 0.26
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 6.80%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.9 0.9
Cost of debt 4.10% 7.00%
After-tax WACC 4.3% 6.3%
Selected WACC 5.3%