HGT.L
HgCapital Trust PLC
Price:  
514.00 
GBP
Volume:  
1,667,401.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HGT.L WACC - Weighted Average Cost of Capital

The WACC of HgCapital Trust PLC (HGT.L) is 9.4%.

The Cost of Equity of HgCapital Trust PLC (HGT.L) is 13.75%.
The Cost of Debt of HgCapital Trust PLC (HGT.L) is 5.00%.

Range Selected
Cost of equity 12.10% - 15.40% 13.75%
Tax rate -% - -% -%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.6% - 10.2% 9.4%
WACC

HGT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.36 1.49
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.10% 15.40%
Tax rate -% -%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.6% 10.2%
Selected WACC 9.4%