HEAD.L
Headlam Group PLC
Price:  
82.60 
GBP
Volume:  
7,124.00
United Kingdom | Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HEAD.L WACC - Weighted Average Cost of Capital

The WACC of Headlam Group PLC (HEAD.L) is 9.8%.

The Cost of Equity of Headlam Group PLC (HEAD.L) is 7.20%.
The Cost of Debt of Headlam Group PLC (HEAD.L) is 14.65%.

Range Selected
Cost of equity 6.40% - 8.00% 7.20%
Tax rate 19.30% - 20.40% 19.85%
Cost of debt 5.30% - 24.00% 14.65%
WACC 5.2% - 14.5% 9.8%
WACC

HEAD.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.4 0.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 8.00%
Tax rate 19.30% 20.40%
Debt/Equity ratio 1.42 1.42
Cost of debt 5.30% 24.00%
After-tax WACC 5.2% 14.5%
Selected WACC 9.8%