HSP.L
Hargreaves Services PLC
Price:  
594.00 
GBP
Volume:  
68,481.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSP.L WACC - Weighted Average Cost of Capital

The WACC of Hargreaves Services PLC (HSP.L) is 6.8%.

The Cost of Equity of Hargreaves Services PLC (HSP.L) is 7.30%.
The Cost of Debt of Hargreaves Services PLC (HSP.L) is 5.25%.

Range Selected
Cost of equity 6.40% - 8.20% 7.30%
Tax rate 9.50% - 19.00% 14.25%
Cost of debt 5.10% - 5.40% 5.25%
WACC 6.1% - 7.6% 6.8%
WACC

HSP.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 0.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 8.20%
Tax rate 9.50% 19.00%
Debt/Equity ratio 0.19 0.19
Cost of debt 5.10% 5.40%
After-tax WACC 6.1% 7.6%
Selected WACC 6.8%