GYM.L
GYM Group PLC
Price:  
149.60 
GBP
Volume:  
95,025.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GYM.L WACC - Weighted Average Cost of Capital

The WACC of GYM Group PLC (GYM.L) is 7.8%.

The Cost of Equity of GYM Group PLC (GYM.L) is 7.25%.
The Cost of Debt of GYM Group PLC (GYM.L) is 10.10%.

Range Selected
Cost of equity 6.40% - 8.10% 7.25%
Tax rate 12.40% - 21.10% 16.75%
Cost of debt 4.40% - 15.80% 10.10%
WACC 4.9% - 10.7% 7.8%
WACC

GYM.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.41 0.44
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 8.10%
Tax rate 12.40% 21.10%
Debt/Equity ratio 1.46 1.46
Cost of debt 4.40% 15.80%
After-tax WACC 4.9% 10.7%
Selected WACC 7.8%