HPAC.L
Hermes Pacific Investments PLC
Price:  
30.00 
GBP
Volume:  
26,695.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HPAC.L WACC - Weighted Average Cost of Capital

The WACC of Hermes Pacific Investments PLC (HPAC.L) is 7.5%.

The Cost of Equity of Hermes Pacific Investments PLC (HPAC.L) is 11.00%.
The Cost of Debt of Hermes Pacific Investments PLC (HPAC.L) is 5.00%.

Range Selected
Cost of equity 9.50% - 12.50% 11.00%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 8.3% 7.5%
WACC

HPAC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.92 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.50% 12.50%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 8.3%
Selected WACC 7.5%