HSD.L
Hansard Global PLC
Price:  
50.50 
GBP
Volume:  
21,587.00
Isle of Man | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSD.L WACC - Weighted Average Cost of Capital

The WACC of Hansard Global PLC (HSD.L) is 7.4%.

The Cost of Equity of Hansard Global PLC (HSD.L) is 7.45%.
The Cost of Debt of Hansard Global PLC (HSD.L) is 5.00%.

Range Selected
Cost of equity 6.40% - 8.50% 7.45%
Tax rate 3.70% - 4.10% 3.90%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.3% - 8.4% 7.4%
WACC

HSD.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 0.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 8.50%
Tax rate 3.70% 4.10%
Debt/Equity ratio 0.04 0.04
Cost of debt 5.00% 5.00%
After-tax WACC 6.3% 8.4%
Selected WACC 7.4%