HSM.L
Samuel Heath and Sons PLC
Price:  
360.00 
GBP
Volume:  
150.00
United Kingdom | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSM.L WACC - Weighted Average Cost of Capital

The WACC of Samuel Heath and Sons PLC (HSM.L) is 7.3%.

The Cost of Equity of Samuel Heath and Sons PLC (HSM.L) is 7.35%.
The Cost of Debt of Samuel Heath and Sons PLC (HSM.L) is 5.00%.

Range Selected
Cost of equity 6.40% - 8.30% 7.35%
Tax rate 18.40% - 24.10% 21.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.3% - 8.2% 7.3%
WACC

HSM.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 0.47
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 8.30%
Tax rate 18.40% 24.10%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 6.3% 8.2%
Selected WACC 7.3%