HAN.L
Hansa Investment Company Ltd
Price:  
233.00 
GBP
Volume:  
11,965.00
Bermuda | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HAN.L WACC - Weighted Average Cost of Capital

The WACC of Hansa Investment Company Ltd (HAN.L) is 9.0%.

The Cost of Equity of Hansa Investment Company Ltd (HAN.L) is 13.95%.
The Cost of Debt of Hansa Investment Company Ltd (HAN.L) is 5.00%.

Range Selected
Cost of equity 10.80% - 17.10% 13.95%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.4% - 10.6% 9.0%
WACC

HAN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.14 1.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.80% 17.10%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 7.4% 10.6%
Selected WACC 9.0%