HRN.L
Hornby PLC
Price:  
24.40 
GBP
Volume:  
32,690.00
United Kingdom | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HRN.L WACC - Weighted Average Cost of Capital

The WACC of Hornby PLC (HRN.L) is 7.3%.

The Cost of Equity of Hornby PLC (HRN.L) is 7.45%.
The Cost of Debt of Hornby PLC (HRN.L) is 8.55%.

Range Selected
Cost of equity 6.20% - 8.70% 7.45%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 7.00% - 10.10% 8.55%
WACC 6.0% - 8.6% 7.3%
WACC

HRN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.36 0.54
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 8.70%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.46 0.46
Cost of debt 7.00% 10.10%
After-tax WACC 6.0% 8.6%
Selected WACC 7.3%